[KAWAN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.29%
YoY- 17.07%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 185,262 161,020 145,373 122,304 110,359 97,744 90,779 12.61%
PBT 39,672 38,908 25,032 20,843 17,391 15,639 18,652 13.39%
Tax -7,027 -8,170 -5,215 -4,323 -3,331 -2,832 -4,174 9.06%
NP 32,645 30,738 19,817 16,520 14,060 12,807 14,478 14.49%
-
NP to SH 32,737 30,642 19,837 16,498 14,092 12,712 14,463 14.57%
-
Tax Rate 17.71% 21.00% 20.83% 20.74% 19.15% 18.11% 22.38% -
Total Cost 152,617 130,282 125,556 105,784 96,299 84,937 76,301 12.23%
-
Net Worth 242,133 193,796 121,494 130,616 114,124 103,233 89,904 17.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,511 - 6,483 215 - - - -
Div Payout % 16.84% - 32.68% 1.31% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 242,133 193,796 121,494 130,616 114,124 103,233 89,904 17.93%
NOSH 242,133 191,877 121,494 119,831 120,131 120,039 119,936 12.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.62% 19.09% 13.63% 13.51% 12.74% 13.10% 15.95% -
ROE 13.52% 15.81% 16.33% 12.63% 12.35% 12.31% 16.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.51 83.92 119.65 102.06 91.87 81.43 75.69 0.17%
EPS 13.52 15.97 16.33 13.77 11.73 10.59 12.06 1.92%
DPS 2.28 0.00 5.40 0.18 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.00 1.09 0.95 0.86 0.7496 4.91%
Adjusted Per Share Value based on latest NOSH - 119,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.91 44.25 39.95 33.61 30.33 26.86 24.95 12.60%
EPS 9.00 8.42 5.45 4.53 3.87 3.49 3.97 14.60%
DPS 1.51 0.00 1.78 0.06 0.00 0.00 0.00 -
NAPS 0.6654 0.5325 0.3339 0.3589 0.3136 0.2837 0.247 17.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.79 2.42 2.37 1.05 0.88 0.85 1.00 -
P/RPS 4.95 2.88 1.98 1.03 0.96 1.04 1.32 24.61%
P/EPS 28.03 15.15 14.52 7.63 7.50 8.03 8.29 22.48%
EY 3.57 6.60 6.89 13.11 13.33 12.46 12.06 -18.34%
DY 0.60 0.00 2.28 0.17 0.00 0.00 0.00 -
P/NAPS 3.79 2.40 2.37 0.96 0.93 0.99 1.33 19.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 -
Price 3.79 2.80 2.21 1.13 1.04 0.92 0.93 -
P/RPS 4.95 3.34 1.85 1.11 1.13 1.13 1.23 26.09%
P/EPS 28.03 17.53 13.54 8.21 8.87 8.69 7.71 23.97%
EY 3.57 5.70 7.39 12.18 11.28 11.51 12.97 -19.33%
DY 0.60 0.00 2.44 0.16 0.00 0.00 0.00 -
P/NAPS 3.79 2.77 2.21 1.04 1.09 1.07 1.24 20.44%

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