[KAWAN] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.49%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 41,506 37,343 34,370 28,340 23,594 25,870 23,214 10.15%
PBT 5,628 7,343 5,445 4,088 2,700 3,977 4,469 3.91%
Tax -1,263 -1,789 -1,257 -952 -620 -985 -1,268 -0.06%
NP 4,365 5,554 4,188 3,136 2,080 2,992 3,201 5.30%
-
NP to SH 4,365 5,554 4,178 3,143 2,080 3,074 3,206 5.27%
-
Tax Rate 22.44% 24.36% 23.09% 23.29% 22.96% 24.77% 28.37% -
Total Cost 37,141 31,789 30,182 25,204 21,514 22,878 20,013 10.84%
-
Net Worth 220,454 158,946 133,263 122,361 108,160 97,263 83,836 17.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 551 3,653 6,483 - - - 1,681 -16.95%
Div Payout % 12.63% 65.79% 155.17% - - - 52.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 220,454 158,946 133,263 122,361 108,160 97,263 83,836 17.46%
NOSH 220,454 182,697 120,057 119,961 118,857 120,078 120,074 10.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.52% 14.87% 12.19% 11.07% 8.82% 11.57% 13.79% -
ROE 1.98% 3.49% 3.14% 2.57% 1.92% 3.16% 3.82% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.83 20.44 28.63 23.62 19.85 21.54 19.33 -0.43%
EPS 1.98 3.04 3.48 2.62 1.75 2.56 2.67 -4.85%
DPS 0.25 2.00 5.40 0.00 0.00 0.00 1.40 -24.93%
NAPS 1.00 0.87 1.11 1.02 0.91 0.81 0.6982 6.16%
Adjusted Per Share Value based on latest NOSH - 119,961
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.41 10.26 9.44 7.79 6.48 7.11 6.38 10.16%
EPS 1.20 1.53 1.15 0.86 0.57 0.84 0.88 5.30%
DPS 0.15 1.00 1.78 0.00 0.00 0.00 0.46 -17.02%
NAPS 0.6058 0.4368 0.3662 0.3362 0.2972 0.2673 0.2304 17.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.47 1.80 1.90 0.83 0.88 0.88 0.80 -
P/RPS 18.43 8.81 6.64 3.51 4.43 4.08 4.14 28.22%
P/EPS 175.25 59.21 54.60 31.68 50.29 34.38 29.96 34.19%
EY 0.57 1.69 1.83 3.16 1.99 2.91 3.34 -25.50%
DY 0.07 1.11 2.84 0.00 0.00 0.00 1.75 -41.49%
P/NAPS 3.47 2.07 1.71 0.81 0.97 1.09 1.15 20.18%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 -
Price 3.00 1.84 1.84 0.905 0.94 0.95 0.80 -
P/RPS 15.93 9.00 6.43 3.83 4.74 4.41 4.14 25.15%
P/EPS 151.52 60.53 52.87 34.54 53.71 37.11 29.96 30.98%
EY 0.66 1.65 1.89 2.90 1.86 2.69 3.34 -23.66%
DY 0.08 1.09 2.93 0.00 0.00 0.00 1.75 -40.17%
P/NAPS 3.00 2.11 1.66 0.89 1.03 1.17 1.15 17.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment