[KAWAN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.73%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 140,824 117,946 106,509 96,585 90,128 85,445 65,660 13.55%
PBT 23,528 18,746 18,176 16,989 17,810 16,329 9,601 16.10%
Tax -5,213 -3,776 -3,765 -3,490 -4,205 -4,103 -1,007 31.50%
NP 18,315 14,970 14,411 13,499 13,605 12,226 8,594 13.43%
-
NP to SH 18,343 14,959 14,402 13,429 13,582 12,282 8,617 13.41%
-
Tax Rate 22.16% 20.14% 20.71% 20.54% 23.61% 25.13% 10.49% -
Total Cost 122,509 102,976 92,098 83,086 76,523 73,219 57,066 13.57%
-
Net Worth 120,827 125,852 112,886 98,399 86,818 76,821 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,483 215 - - - - - -
Div Payout % 35.34% 1.44% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 120,827 125,852 112,886 98,399 86,818 76,821 0 -
NOSH 120,827 119,859 120,092 120,000 120,147 120,033 79,861 7.14%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.01% 12.69% 13.53% 13.98% 15.10% 14.31% 13.09% -
ROE 15.18% 11.89% 12.76% 13.65% 15.64% 15.99% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 116.55 98.40 88.69 80.49 75.01 71.18 82.22 5.98%
EPS 15.18 12.48 11.99 11.19 11.30 10.23 10.79 5.85%
DPS 5.40 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.94 0.82 0.7226 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 38.70 32.41 29.27 26.54 24.77 23.48 18.04 13.55%
EPS 5.04 4.11 3.96 3.69 3.73 3.37 2.37 13.39%
DPS 1.78 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3458 0.3102 0.2704 0.2386 0.2111 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.15 0.925 0.94 0.78 0.90 0.43 0.66 -
P/RPS 1.84 0.94 1.06 0.97 1.20 0.60 0.80 14.88%
P/EPS 14.16 7.41 7.84 6.97 7.96 4.20 6.12 14.99%
EY 7.06 13.49 12.76 14.35 12.56 23.80 16.35 -13.05%
DY 2.51 0.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.88 1.00 0.95 1.25 0.67 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 14/08/08 -
Price 2.50 0.94 0.87 0.89 0.93 0.53 0.40 -
P/RPS 2.15 0.96 0.98 1.11 1.24 0.74 0.49 27.93%
P/EPS 16.47 7.53 7.25 7.95 8.23 5.18 3.71 28.18%
EY 6.07 13.28 13.78 12.57 12.16 19.31 26.97 -21.99%
DY 2.16 0.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.90 0.93 1.09 1.29 0.83 0.00 -

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
Post a Comment