[KAWAN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.25%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,634 75,225 60,361 52,524 26,560 34.74%
PBT 17,745 12,102 9,191 10,016 6,253 29.76%
Tax -4,182 -2,626 -951 -1,779 -1,059 40.93%
NP 13,563 9,476 8,240 8,237 5,194 27.09%
-
NP to SH 13,574 9,499 8,257 8,237 5,194 27.12%
-
Tax Rate 23.57% 21.70% 10.35% 17.76% 16.94% -
Total Cost 74,071 65,749 52,121 44,287 21,366 36.42%
-
Net Worth 83,171 69,599 60,688 53,515 48,037 14.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 2,395 - -
Div Payout % - - - 29.08% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 83,171 69,599 60,688 53,515 48,037 14.69%
NOSH 120,538 119,999 79,853 79,873 80,063 10.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.48% 12.60% 13.65% 15.68% 19.56% -
ROE 16.32% 13.65% 13.61% 15.39% 10.81% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 72.70 62.69 75.59 65.76 33.17 21.65%
EPS 11.26 7.92 10.34 10.31 6.49 14.75%
DPS 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.69 0.58 0.76 0.67 0.60 3.55%
Adjusted Per Share Value based on latest NOSH - 79,873
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.08 20.67 16.59 14.43 7.30 34.73%
EPS 3.73 2.61 2.27 2.26 1.43 27.06%
DPS 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.2285 0.1913 0.1668 0.1471 0.132 14.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.86 0.30 0.67 0.67 0.67 -
P/RPS 1.18 0.48 0.89 1.02 2.02 -12.56%
P/EPS 7.64 3.79 6.48 6.50 10.33 -7.25%
EY 13.09 26.39 15.43 15.39 9.68 7.83%
DY 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 1.25 0.52 0.88 1.00 1.12 2.78%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 25/02/10 26/02/09 22/02/08 28/02/07 - -
Price 0.77 0.53 0.76 0.70 0.00 -
P/RPS 1.06 0.85 1.01 1.06 0.00 -
P/EPS 6.84 6.70 7.35 6.79 0.00 -
EY 14.62 14.94 13.61 14.73 0.00 -
DY 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 1.12 0.91 1.00 1.04 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