[KAWAN] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -0.53%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 239,520 208,855 192,336 192,491 181,156 156,037 140,824 9.24%
PBT 28,168 23,717 29,753 41,993 40,479 31,114 23,528 3.04%
Tax -5,352 -6,062 -4,957 -8,141 -7,725 -6,958 -5,213 0.43%
NP 22,816 17,655 24,796 33,852 32,754 24,156 18,315 3.72%
-
NP to SH 22,877 17,655 24,766 33,882 32,750 24,153 18,343 3.74%
-
Tax Rate 19.00% 25.56% 16.66% 19.39% 19.08% 22.36% 22.16% -
Total Cost 216,704 191,200 167,540 158,639 148,402 131,881 122,509 9.96%
-
Net Worth 334,353 316,377 309,186 296,275 237,955 185,763 120,827 18.46%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,987 8,987 8,987 7,610 5,511 - 6,483 5.58%
Div Payout % 39.29% 50.91% 36.29% 22.46% 16.83% - 35.34% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 334,353 316,377 309,186 296,275 237,955 185,763 120,827 18.46%
NOSH 359,519 359,519 359,519 269,341 228,802 201,916 120,827 19.90%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.53% 8.45% 12.89% 17.59% 18.08% 15.48% 13.01% -
ROE 6.84% 5.58% 8.01% 11.44% 13.76% 13.00% 15.18% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.62 58.09 53.50 71.47 79.18 77.28 116.55 -8.89%
EPS 6.36 4.91 6.89 12.58 14.31 11.96 15.18 -13.48%
DPS 2.50 2.50 2.50 2.83 2.41 0.00 5.40 -12.03%
NAPS 0.93 0.88 0.86 1.10 1.04 0.92 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 269,341
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 65.82 57.39 52.85 52.89 49.78 42.88 38.70 9.24%
EPS 6.29 4.85 6.81 9.31 9.00 6.64 5.04 3.75%
DPS 2.47 2.47 2.47 2.09 1.51 0.00 1.78 5.60%
NAPS 0.9188 0.8694 0.8496 0.8141 0.6539 0.5105 0.332 18.47%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.77 1.34 2.40 4.95 3.65 2.42 2.15 -
P/RPS 2.66 2.31 4.49 6.93 4.61 3.13 1.84 6.32%
P/EPS 27.82 27.29 34.84 39.35 25.50 20.23 14.16 11.90%
EY 3.60 3.66 2.87 2.54 3.92 4.94 7.06 -10.60%
DY 1.41 1.87 1.04 0.57 0.66 0.00 2.51 -9.15%
P/NAPS 1.90 1.52 2.79 4.50 3.51 2.63 2.15 -2.03%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 -
Price 2.69 1.21 2.45 4.70 3.28 2.48 2.50 -
P/RPS 4.04 2.08 4.58 6.58 4.14 3.21 2.15 11.07%
P/EPS 42.27 24.64 35.57 37.36 22.92 20.73 16.47 16.99%
EY 2.37 4.06 2.81 2.68 4.36 4.82 6.07 -14.49%
DY 0.93 2.07 1.02 0.60 0.73 0.00 2.16 -13.09%
P/NAPS 2.89 1.38 2.85 4.27 3.15 2.70 2.50 2.44%

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