[KAWAN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.82%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 156,037 140,824 117,946 106,509 96,585 90,128 85,445 10.55%
PBT 31,114 23,528 18,746 18,176 16,989 17,810 16,329 11.33%
Tax -6,958 -5,213 -3,776 -3,765 -3,490 -4,205 -4,103 9.19%
NP 24,156 18,315 14,970 14,411 13,499 13,605 12,226 12.01%
-
NP to SH 24,153 18,343 14,959 14,402 13,429 13,582 12,282 11.92%
-
Tax Rate 22.36% 22.16% 20.14% 20.71% 20.54% 23.61% 25.13% -
Total Cost 131,881 122,509 102,976 92,098 83,086 76,523 73,219 10.29%
-
Net Worth 185,763 120,827 125,852 112,886 98,399 86,818 76,821 15.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 6,483 215 - - - - -
Div Payout % - 35.34% 1.44% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 185,763 120,827 125,852 112,886 98,399 86,818 76,821 15.84%
NOSH 201,916 120,827 119,859 120,092 120,000 120,147 120,033 9.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.48% 13.01% 12.69% 13.53% 13.98% 15.10% 14.31% -
ROE 13.00% 15.18% 11.89% 12.76% 13.65% 15.64% 15.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.28 116.55 98.40 88.69 80.49 75.01 71.18 1.37%
EPS 11.96 15.18 12.48 11.99 11.19 11.30 10.23 2.63%
DPS 0.00 5.40 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 1.05 0.94 0.82 0.7226 0.64 6.23%
Adjusted Per Share Value based on latest NOSH - 120,092
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.88 38.70 32.41 29.27 26.54 24.77 23.48 10.55%
EPS 6.64 5.04 4.11 3.96 3.69 3.73 3.37 11.96%
DPS 0.00 1.78 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.5105 0.332 0.3458 0.3102 0.2704 0.2386 0.2111 15.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.42 2.15 0.925 0.94 0.78 0.90 0.43 -
P/RPS 3.13 1.84 0.94 1.06 0.97 1.20 0.60 31.67%
P/EPS 20.23 14.16 7.41 7.84 6.97 7.96 4.20 29.93%
EY 4.94 7.06 13.49 12.76 14.35 12.56 23.80 -23.04%
DY 0.00 2.51 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.15 0.88 1.00 0.95 1.25 0.67 25.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 -
Price 2.48 2.50 0.94 0.87 0.89 0.93 0.53 -
P/RPS 3.21 2.15 0.96 0.98 1.11 1.24 0.74 27.69%
P/EPS 20.73 16.47 7.53 7.25 7.95 8.23 5.18 25.98%
EY 4.82 6.07 13.28 13.78 12.57 12.16 19.31 -20.64%
DY 0.00 2.16 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.50 0.90 0.93 1.09 1.29 0.83 21.71%

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