[KAWAN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.38%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 192,336 192,491 181,156 156,037 140,824 117,946 106,509 10.34%
PBT 29,753 41,993 40,479 31,114 23,528 18,746 18,176 8.55%
Tax -4,957 -8,141 -7,725 -6,958 -5,213 -3,776 -3,765 4.68%
NP 24,796 33,852 32,754 24,156 18,315 14,970 14,411 9.46%
-
NP to SH 24,766 33,882 32,750 24,153 18,343 14,959 14,402 9.45%
-
Tax Rate 16.66% 19.39% 19.08% 22.36% 22.16% 20.14% 20.71% -
Total Cost 167,540 158,639 148,402 131,881 122,509 102,976 92,098 10.48%
-
Net Worth 309,186 296,275 237,955 185,763 120,827 125,852 112,886 18.27%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,987 7,610 5,511 - 6,483 215 - -
Div Payout % 36.29% 22.46% 16.83% - 35.34% 1.44% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 309,186 296,275 237,955 185,763 120,827 125,852 112,886 18.27%
NOSH 359,519 269,341 228,802 201,916 120,827 119,859 120,092 20.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.89% 17.59% 18.08% 15.48% 13.01% 12.69% 13.53% -
ROE 8.01% 11.44% 13.76% 13.00% 15.18% 11.89% 12.76% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 53.50 71.47 79.18 77.28 116.55 98.40 88.69 -8.07%
EPS 6.89 12.58 14.31 11.96 15.18 12.48 11.99 -8.81%
DPS 2.50 2.83 2.41 0.00 5.40 0.18 0.00 -
NAPS 0.86 1.10 1.04 0.92 1.00 1.05 0.94 -1.47%
Adjusted Per Share Value based on latest NOSH - 201,916
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.85 52.89 49.78 42.88 38.70 32.41 29.27 10.34%
EPS 6.81 9.31 9.00 6.64 5.04 4.11 3.96 9.45%
DPS 2.47 2.09 1.51 0.00 1.78 0.06 0.00 -
NAPS 0.8496 0.8141 0.6539 0.5105 0.332 0.3458 0.3102 18.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.40 4.95 3.65 2.42 2.15 0.925 0.94 -
P/RPS 4.49 6.93 4.61 3.13 1.84 0.94 1.06 27.18%
P/EPS 34.84 39.35 25.50 20.23 14.16 7.41 7.84 28.20%
EY 2.87 2.54 3.92 4.94 7.06 13.49 12.76 -22.00%
DY 1.04 0.57 0.66 0.00 2.51 0.19 0.00 -
P/NAPS 2.79 4.50 3.51 2.63 2.15 0.88 1.00 18.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 -
Price 2.45 4.70 3.28 2.48 2.50 0.94 0.87 -
P/RPS 4.58 6.58 4.14 3.21 2.15 0.96 0.98 29.28%
P/EPS 35.57 37.36 22.92 20.73 16.47 7.53 7.25 30.33%
EY 2.81 2.68 4.36 4.82 6.07 13.28 13.78 -23.27%
DY 1.02 0.60 0.73 0.00 2.16 0.19 0.00 -
P/NAPS 2.85 4.27 3.15 2.70 2.50 0.90 0.93 20.51%

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