[KAWAN] YoY Quarter Result on 31-Mar-2016 [#1]

Stock

[KAWAN] KAWAN FOOD BHD

Announcement Date

30-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -37.12%

YoY- -21.41%

Quarter Report

KAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	50,324	46,281	47,514	41,506	37,343	34,370	28,340	10.03%
YoY %	8.74%	-2.60%	14.48%	11.15%	8.65%	21.28%	-	-
Horiz. %	177.57%	163.31%	167.66%	146.46%	131.77%	121.28%	100.00%	-
PBT	2,071	4,758	7,002	5,628	7,343	5,445	4,088	-10.71%
YoY %	-56.47%	-32.05%	24.41%	-23.36%	34.86%	33.19%	-	-
Horiz. %	50.66%	116.39%	171.28%	137.67%	179.62%	133.19%	100.00%	-
Tax	-496	-739	-1,574	-1,263	-1,789	-1,257	-952	-10.29%
YoY %	32.88%	53.05%	-24.62%	29.40%	-42.32%	-32.04%	-	-
Horiz. %	52.10%	77.63%	165.34%	132.67%	187.92%	132.04%	100.00%	-
NP	1,575	4,019	5,428	4,365	5,554	4,188	3,136	-10.83%
YoY %	-60.81%	-25.96%	24.35%	-21.41%	32.62%	33.55%	-	-
Horiz. %	50.22%	128.16%	173.09%	139.19%	177.10%	133.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,575	4,019	5,445	4,365	5,554	4,178	3,143	-10.87%
YoY %	-60.81%	-26.19%	24.74%	-21.41%	32.93%	32.93%	-	-
Horiz. %	50.11%	127.87%	173.24%	138.88%	176.71%	132.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.95%	15.53%	22.48%	22.44%	24.36%	23.09%	23.29%	-
YoY %	54.22%	-30.92%	0.18%	-7.88%	5.50%	-0.86%	-	-
Horiz. %	102.83%	66.68%	96.52%	96.35%	104.59%	99.14%	100.00%	-
Total Cost	48,749	42,262	42,086	37,141	31,789	30,182	25,204	11.61%
YoY %	15.35%	0.42%	13.31%	16.84%	5.32%	19.75%	-	-
Horiz. %	193.42%	167.68%	166.98%	147.36%	126.13%	119.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,782	301,996	288,423	220,454	158,946	133,263	122,361	16.92%
YoY %	3.57%	4.71%	30.83%	38.70%	19.27%	8.91%	-	-
Horiz. %	255.62%	246.81%	235.71%	180.17%	129.90%	108.91%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	8,987	8,987	6,738	551	3,653	6,483	-	-
YoY %	0.00%	33.38%	1,122.87%	-84.92%	-43.65%	0.00%	-	-
Horiz. %	138.62%	138.62%	103.93%	8.50%	56.35%	100.00%	-	-
Div Payout %	570.67%	223.64%	123.76%	12.63%	65.79%	155.17%	-	-
YoY %	155.17%	80.70%	879.89%	-80.80%	-57.60%	0.00%	-	-
Horiz. %	367.77%	144.13%	79.76%	8.14%	42.40%	100.00%	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	312,782	301,996	288,423	220,454	158,946	133,263	122,361	16.92%
YoY %	3.57%	4.71%	30.83%	38.70%	19.27%	8.91%	-	-
Horiz. %	255.62%	246.81%	235.71%	180.17%	129.90%	108.91%	100.00%	-
NOSH	359,519	359,519	269,554	220,454	182,697	120,057	119,961	20.06%
YoY %	0.00%	33.38%	22.27%	20.67%	52.18%	0.08%	-	-
Horiz. %	299.70%	299.70%	224.70%	183.77%	152.30%	100.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	3.13%	8.68%	11.42%	10.52%	14.87%	12.19%	11.07%	-
YoY %	-63.94%	-23.99%	8.56%	-29.25%	21.99%	10.12%	-	-
Horiz. %	28.27%	78.41%	103.16%	95.03%	134.33%	110.12%	100.00%	-
ROE	0.50%	1.33%	1.89%	1.98%	3.49%	3.14%	2.57%	-
YoY %	-62.41%	-29.63%	-4.55%	-43.27%	11.15%	22.18%	-	-
Horiz. %	19.46%	51.75%	73.54%	77.04%	135.80%	122.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	14.00	12.87	17.63	18.83	20.44	28.63	23.62	-8.34%
YoY %	8.78%	-27.00%	-6.37%	-7.88%	-28.61%	21.21%	-	-
Horiz. %	59.27%	54.49%	74.64%	79.72%	86.54%	121.21%	100.00%	-
EPS	0.44	1.12	2.02	1.98	3.04	3.48	2.62	-25.71%
YoY %	-60.71%	-44.55%	2.02%	-34.87%	-12.64%	32.82%	-	-
Horiz. %	16.79%	42.75%	77.10%	75.57%	116.03%	132.82%	100.00%	-
DPS	2.50	2.50	2.50	0.25	2.00	5.40	0.00	-
YoY %	0.00%	0.00%	900.00%	-87.50%	-62.96%	0.00%	-	-
Horiz. %	46.30%	46.30%	46.30%	4.63%	37.04%	100.00%	-	-
NAPS	0.87	0.84	1.07	1.00	0.87	1.11	1.02	-2.61%
YoY %	3.57%	-21.50%	7.00%	14.94%	-21.62%	8.82%	-	-
Horiz. %	85.29%	82.35%	104.90%	98.04%	85.29%	108.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,454
RPS	13.83	12.72	13.06	11.41	10.26	9.44	7.79	10.03%
YoY %	8.73%	-2.60%	14.46%	11.21%	8.69%	21.18%	-	-
Horiz. %	177.54%	163.29%	167.65%	146.47%	131.71%	121.18%	100.00%	-
EPS	0.43	1.10	1.50	1.20	1.53	1.15	0.86	-10.90%
YoY %	-60.91%	-26.67%	25.00%	-21.57%	33.04%	33.72%	-	-
Horiz. %	50.00%	127.91%	174.42%	139.53%	177.91%	133.72%	100.00%	-
DPS	2.47	2.47	1.85	0.15	1.00	1.78	0.00	-
YoY %	0.00%	33.51%	1,133.33%	-85.00%	-43.82%	0.00%	-	-
Horiz. %	138.76%	138.76%	103.93%	8.43%	56.18%	100.00%	-	-
NAPS	0.8595	0.8299	0.7926	0.6058	0.4368	0.3662	0.3362	16.92%
YoY %	3.57%	4.71%	30.84%	38.69%	19.28%	8.92%	-	-
Horiz. %	255.65%	246.85%	235.75%	180.19%	129.92%	108.92%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.68	2.22	4.18	3.47	1.80	1.90	0.83	-
P/RPS	12.00	17.25	23.71	18.43	8.81	6.64	3.51	22.72%
YoY %	-30.43%	-27.25%	28.65%	109.19%	32.68%	89.17%	-	-
Horiz. %	341.88%	491.45%	675.50%	525.07%	251.00%	189.17%	100.00%	-
P/EPS	383.49	198.59	206.93	175.25	59.21	54.60	31.68	51.49%
YoY %	93.11%	-4.03%	18.08%	195.98%	8.44%	72.35%	-	-
Horiz. %	1,210.51%	626.86%	653.19%	553.19%	186.90%	172.35%	100.00%	-
EY	0.26	0.50	0.48	0.57	1.69	1.83	3.16	-34.03%
YoY %	-48.00%	4.17%	-15.79%	-66.27%	-7.65%	-42.09%	-	-
Horiz. %	8.23%	15.82%	15.19%	18.04%	53.48%	57.91%	100.00%	-
DY	1.49	1.13	0.60	0.07	1.11	2.84	0.00	-
YoY %	31.86%	88.33%	757.14%	-93.69%	-60.92%	0.00%	-	-
Horiz. %	52.46%	39.79%	21.13%	2.46%	39.08%	100.00%	-	-
P/NAPS	1.93	2.64	3.91	3.47	2.07	1.71	0.81	15.56%
YoY %	-26.89%	-32.48%	12.68%	67.63%	21.05%	111.11%	-	-
Horiz. %	238.27%	325.93%	482.72%	428.40%	255.56%	211.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	24/05/18	09/06/17	30/05/16	28/05/15	29/05/14	30/05/13	-
Price	1.40	2.15	4.75	3.00	1.84	1.84	0.905	-
P/RPS	10.00	16.70	26.95	15.93	9.00	6.43	3.83	17.33%
YoY %	-40.12%	-38.03%	69.18%	77.00%	39.97%	67.89%	-	-
Horiz. %	261.10%	436.03%	703.66%	415.93%	234.99%	167.89%	100.00%	-
P/EPS	319.57	192.33	235.15	151.52	60.53	52.87	34.54	44.86%
YoY %	66.16%	-18.21%	55.19%	150.32%	14.49%	53.07%	-	-
Horiz. %	925.22%	556.83%	680.80%	438.68%	175.25%	153.07%	100.00%	-
EY	0.31	0.52	0.43	0.66	1.65	1.89	2.90	-31.09%
YoY %	-40.38%	20.93%	-34.85%	-60.00%	-12.70%	-34.83%	-	-
Horiz. %	10.69%	17.93%	14.83%	22.76%	56.90%	65.17%	100.00%	-
DY	1.79	1.16	0.53	0.08	1.09	2.93	0.00	-
YoY %	54.31%	118.87%	562.50%	-92.66%	-62.80%	0.00%	-	-
Horiz. %	61.09%	39.59%	18.09%	2.73%	37.20%	100.00%	-	-
P/NAPS	1.61	2.56	4.44	3.00	2.11	1.66	0.89	10.37%
YoY %	-37.11%	-42.34%	48.00%	42.18%	27.11%	86.52%	-	-
Horiz. %	180.90%	287.64%	498.88%	337.08%	237.08%	186.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos