[KAWAN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.28%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 90,779 86,765 70,864 58,814 50,676 14,840 43.62%
PBT 18,652 16,826 10,788 9,175 9,896 4,251 34.39%
Tax -4,174 -5,182 -2,028 -662 -2,287 -322 66.88%
NP 14,478 11,644 8,760 8,513 7,609 3,929 29.78%
-
NP to SH 14,463 11,675 8,800 8,513 7,609 3,929 29.75%
-
Tax Rate 22.38% 30.80% 18.80% 7.22% 23.11% 7.57% -
Total Cost 76,301 75,121 62,104 50,301 43,067 10,911 47.51%
-
Net Worth 89,904 79,337 68,067 0 52,858 45,019 14.82%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 1,597 800 - -
Div Payout % - - - 18.77% 10.53% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 89,904 79,337 68,067 0 52,858 45,019 14.82%
NOSH 119,936 120,208 119,415 79,927 80,087 76,303 9.46%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.95% 13.42% 12.36% 14.47% 15.01% 26.48% -
ROE 16.09% 14.72% 12.93% 0.00% 14.40% 8.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 75.69 72.18 59.34 73.58 63.28 19.45 31.20%
EPS 12.06 9.71 7.37 10.65 9.50 5.15 18.54%
DPS 0.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.7496 0.66 0.57 0.00 0.66 0.59 4.90%
Adjusted Per Share Value based on latest NOSH - 79,927
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.95 23.84 19.47 16.16 13.93 4.08 43.61%
EPS 3.97 3.21 2.42 2.34 2.09 1.08 29.72%
DPS 0.00 0.00 0.00 0.44 0.22 0.00 -
NAPS 0.247 0.218 0.187 0.00 0.1452 0.1237 14.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.00 0.79 0.33 0.70 0.67 0.68 -
P/RPS 1.32 1.09 0.56 0.95 1.06 3.50 -17.70%
P/EPS 8.29 8.13 4.48 6.57 7.05 13.21 -8.89%
EY 12.06 12.29 22.33 15.22 14.18 7.57 9.75%
DY 0.00 0.00 0.00 2.86 1.49 0.00 -
P/NAPS 1.33 1.20 0.58 0.00 1.02 1.15 2.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 - -
Price 0.93 0.98 0.31 0.75 0.65 0.00 -
P/RPS 1.23 1.36 0.52 1.02 1.03 0.00 -
P/EPS 7.71 10.09 4.21 7.04 6.84 0.00 -
EY 12.97 9.91 23.77 14.20 14.62 0.00 -
DY 0.00 0.00 0.00 2.67 1.54 0.00 -
P/NAPS 1.24 1.48 0.54 0.00 0.98 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