[KAWAN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 26.87%
YoY- 54.47%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 193,125 192,886 185,262 161,020 145,373 122,304 110,359 9.77%
PBT 26,853 38,715 39,672 38,908 25,032 20,843 17,391 7.50%
Tax -3,765 -8,307 -7,027 -8,170 -5,215 -4,323 -3,331 2.06%
NP 23,088 30,408 32,645 30,738 19,817 16,520 14,060 8.61%
-
NP to SH 23,048 30,448 32,737 30,642 19,837 16,498 14,092 8.54%
-
Tax Rate 14.02% 21.46% 17.71% 21.00% 20.83% 20.74% 19.15% -
Total Cost 170,037 162,478 152,617 130,282 125,556 105,784 96,299 9.93%
-
Net Worth 316,377 305,591 242,133 193,796 121,494 130,616 114,124 18.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,987 7,610 5,511 - 6,483 215 - -
Div Payout % 39.00% 24.99% 16.84% - 32.68% 1.31% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,377 305,591 242,133 193,796 121,494 130,616 114,124 18.51%
NOSH 359,519 359,519 242,133 191,877 121,494 119,831 120,131 20.03%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.95% 15.76% 17.62% 19.09% 13.63% 13.51% 12.74% -
ROE 7.28% 9.96% 13.52% 15.81% 16.33% 12.63% 12.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.72 53.65 76.51 83.92 119.65 102.06 91.87 -8.55%
EPS 6.41 8.47 13.52 15.97 16.33 13.77 11.73 -9.57%
DPS 2.50 2.12 2.28 0.00 5.40 0.18 0.00 -
NAPS 0.88 0.85 1.00 1.01 1.00 1.09 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 191,877
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.07 53.00 50.91 44.25 39.95 33.61 30.33 9.76%
EPS 6.33 8.37 9.00 8.42 5.45 4.53 3.87 8.54%
DPS 2.47 2.09 1.51 0.00 1.78 0.06 0.00 -
NAPS 0.8694 0.8397 0.6654 0.5325 0.3339 0.3589 0.3136 18.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.20 3.41 3.79 2.42 2.37 1.05 0.88 -
P/RPS 4.10 6.36 4.95 2.88 1.98 1.03 0.96 27.36%
P/EPS 34.32 40.26 28.03 15.15 14.52 7.63 7.50 28.83%
EY 2.91 2.48 3.57 6.60 6.89 13.11 13.33 -22.39%
DY 1.14 0.62 0.60 0.00 2.28 0.17 0.00 -
P/NAPS 2.50 4.01 3.79 2.40 2.37 0.96 0.93 17.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 -
Price 1.97 3.10 3.79 2.80 2.21 1.13 1.04 -
P/RPS 3.67 5.78 4.95 3.34 1.85 1.11 1.13 21.68%
P/EPS 30.73 36.60 28.03 17.53 13.54 8.21 8.87 22.99%
EY 3.25 2.73 3.57 5.70 7.39 12.18 11.28 -18.72%
DY 1.27 0.68 0.60 0.00 2.44 0.16 0.00 -
P/NAPS 2.24 3.65 3.79 2.77 2.21 1.04 1.09 12.74%

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