[KAWAN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.94%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 110,359 97,744 90,779 86,765 70,864 58,814 50,676 13.83%
PBT 17,391 15,639 18,652 16,826 10,788 9,175 9,896 9.84%
Tax -3,331 -2,832 -4,174 -5,182 -2,028 -662 -2,287 6.46%
NP 14,060 12,807 14,478 11,644 8,760 8,513 7,609 10.76%
-
NP to SH 14,092 12,712 14,463 11,675 8,800 8,513 7,609 10.80%
-
Tax Rate 19.15% 18.11% 22.38% 30.80% 18.80% 7.22% 23.11% -
Total Cost 96,299 84,937 76,301 75,121 62,104 50,301 43,067 14.33%
-
Net Worth 114,124 103,233 89,904 79,337 68,067 0 52,858 13.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,597 800 -
Div Payout % - - - - - 18.77% 10.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 114,124 103,233 89,904 79,337 68,067 0 52,858 13.67%
NOSH 120,131 120,039 119,936 120,208 119,415 79,927 80,087 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.74% 13.10% 15.95% 13.42% 12.36% 14.47% 15.01% -
ROE 12.35% 12.31% 16.09% 14.72% 12.93% 0.00% 14.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.87 81.43 75.69 72.18 59.34 73.58 63.28 6.40%
EPS 11.73 10.59 12.06 9.71 7.37 10.65 9.50 3.57%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 0.95 0.86 0.7496 0.66 0.57 0.00 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 120,208
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.33 26.86 24.95 23.84 19.47 16.16 13.93 13.83%
EPS 3.87 3.49 3.97 3.21 2.42 2.34 2.09 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.22 -
NAPS 0.3136 0.2837 0.247 0.218 0.187 0.00 0.1452 13.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 1.00 0.79 0.33 0.70 0.67 -
P/RPS 0.96 1.04 1.32 1.09 0.56 0.95 1.06 -1.63%
P/EPS 7.50 8.03 8.29 8.13 4.48 6.57 7.05 1.03%
EY 13.33 12.46 12.06 12.29 22.33 15.22 14.18 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 2.86 1.49 -
P/NAPS 0.93 0.99 1.33 1.20 0.58 0.00 1.02 -1.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 -
Price 1.04 0.92 0.93 0.98 0.31 0.75 0.65 -
P/RPS 1.13 1.13 1.23 1.36 0.52 1.02 1.03 1.55%
P/EPS 8.87 8.69 7.71 10.09 4.21 7.04 6.84 4.42%
EY 11.28 11.51 12.97 9.91 23.77 14.20 14.62 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 2.67 1.54 -
P/NAPS 1.09 1.07 1.24 1.48 0.54 0.00 0.98 1.78%

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