[KAWAN] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.12%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 97,744 90,779 86,765 70,864 58,814 50,676 14,840 36.89%
PBT 15,639 18,652 16,826 10,788 9,175 9,896 4,251 24.23%
Tax -2,832 -4,174 -5,182 -2,028 -662 -2,287 -322 43.64%
NP 12,807 14,478 11,644 8,760 8,513 7,609 3,929 21.75%
-
NP to SH 12,712 14,463 11,675 8,800 8,513 7,609 3,929 21.60%
-
Tax Rate 18.11% 22.38% 30.80% 18.80% 7.22% 23.11% 7.57% -
Total Cost 84,937 76,301 75,121 62,104 50,301 43,067 10,911 40.75%
-
Net Worth 103,233 89,904 79,337 68,067 0 52,858 45,019 14.82%
Dividend
30/09/11 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 103,233 89,904 79,337 68,067 0 52,858 45,019 14.82%
NOSH 120,039 119,936 120,208 119,415 79,927 80,087 76,303 7.84%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.10% 15.95% 13.42% 12.36% 14.47% 15.01% 26.48% -
ROE 12.31% 16.09% 14.72% 12.93% 0.00% 14.40% 8.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.43 75.69 72.18 59.34 73.58 63.28 19.45 26.93%
EPS 10.59 12.06 9.71 7.37 10.65 9.50 5.15 12.76%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.86 0.7496 0.66 0.57 0.00 0.66 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 119,415
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.86 24.95 23.84 19.47 16.16 13.93 4.08 36.88%
EPS 3.49 3.97 3.21 2.42 2.34 2.09 1.08 21.57%
DPS 0.00 0.00 0.00 0.00 0.44 0.22 0.00 -
NAPS 0.2837 0.247 0.218 0.187 0.00 0.1452 0.1237 14.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.85 1.00 0.79 0.33 0.70 0.67 0.68 -
P/RPS 1.04 1.32 1.09 0.56 0.95 1.06 3.50 -18.30%
P/EPS 8.03 8.29 8.13 4.48 6.57 7.05 13.21 -7.95%
EY 12.46 12.06 12.29 22.33 15.22 14.18 7.57 8.65%
DY 0.00 0.00 0.00 0.00 2.86 1.49 0.00 -
P/NAPS 0.99 1.33 1.20 0.58 0.00 1.02 1.15 -2.46%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 - -
Price 0.92 0.93 0.98 0.31 0.75 0.65 0.00 -
P/RPS 1.13 1.23 1.36 0.52 1.02 1.03 0.00 -
P/EPS 8.69 7.71 10.09 4.21 7.04 6.84 0.00 -
EY 11.51 12.97 9.91 23.77 14.20 14.62 0.00 -
DY 0.00 0.00 0.00 0.00 2.67 1.54 0.00 -
P/NAPS 1.07 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