[KAWAN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.14%
YoY- -6.99%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 250,511 210,504 193,125 192,886 185,262 161,020 145,373 9.48%
PBT 31,905 19,050 26,853 38,715 39,672 38,908 25,032 4.12%
Tax -5,616 -5,948 -3,765 -8,307 -7,027 -8,170 -5,215 1.24%
NP 26,289 13,102 23,088 30,408 32,645 30,738 19,817 4.81%
-
NP to SH 26,492 13,102 23,048 30,448 32,737 30,642 19,837 4.93%
-
Tax Rate 17.60% 31.22% 14.02% 21.46% 17.71% 21.00% 20.83% -
Total Cost 224,222 197,402 170,037 162,478 152,617 130,282 125,556 10.13%
-
Net Worth 337,948 319,972 316,377 305,591 242,133 193,796 121,494 18.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,987 8,987 8,987 7,610 5,511 - 6,483 5.58%
Div Payout % 33.93% 68.60% 39.00% 24.99% 16.84% - 32.68% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 337,948 319,972 316,377 305,591 242,133 193,796 121,494 18.57%
NOSH 359,519 359,519 359,519 359,519 242,133 191,877 121,494 19.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.49% 6.22% 11.95% 15.76% 17.62% 19.09% 13.63% -
ROE 7.84% 4.09% 7.28% 9.96% 13.52% 15.81% 16.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 69.68 58.55 53.72 53.65 76.51 83.92 119.65 -8.60%
EPS 7.37 3.64 6.41 8.47 13.52 15.97 16.33 -12.40%
DPS 2.50 2.50 2.50 2.12 2.28 0.00 5.40 -12.03%
NAPS 0.94 0.89 0.88 0.85 1.00 1.01 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 68.84 57.84 53.07 53.00 50.91 44.25 39.95 9.48%
EPS 7.28 3.60 6.33 8.37 9.00 8.42 5.45 4.93%
DPS 2.47 2.47 2.47 2.09 1.51 0.00 1.78 5.60%
NAPS 0.9287 0.8793 0.8694 0.8397 0.6654 0.5325 0.3339 18.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.57 1.22 2.20 3.41 3.79 2.42 2.37 -
P/RPS 3.69 2.08 4.10 6.36 4.95 2.88 1.98 10.92%
P/EPS 34.88 33.48 34.32 40.26 28.03 15.15 14.52 15.71%
EY 2.87 2.99 2.91 2.48 3.57 6.60 6.89 -13.56%
DY 0.97 2.05 1.14 0.62 0.60 0.00 2.28 -13.26%
P/NAPS 2.73 1.37 2.50 4.01 3.79 2.40 2.37 2.38%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 -
Price 2.31 1.57 1.97 3.10 3.79 2.80 2.21 -
P/RPS 3.32 2.68 3.67 5.78 4.95 3.34 1.85 10.22%
P/EPS 31.35 43.08 30.73 36.60 28.03 17.53 13.54 15.00%
EY 3.19 2.32 3.25 2.73 3.57 5.70 7.39 -13.05%
DY 1.08 1.59 1.27 0.68 0.60 0.00 2.44 -12.69%
P/NAPS 2.46 1.76 2.24 3.65 3.79 2.77 2.21 1.80%

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