[KAWAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.27%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 110,227 104,027 92,188 87,634 75,225 60,361 52,524 13.13%
PBT 16,881 18,118 17,809 17,745 12,102 9,191 10,016 9.08%
Tax -3,350 -3,910 -3,651 -4,182 -2,626 -951 -1,779 11.11%
NP 13,531 14,208 14,158 13,563 9,476 8,240 8,237 8.61%
-
NP to SH 13,543 14,124 14,163 13,574 9,499 8,257 8,237 8.63%
-
Tax Rate 19.84% 21.58% 20.50% 23.57% 21.70% 10.35% 17.76% -
Total Cost 96,696 89,819 78,030 74,071 65,749 52,121 44,287 13.88%
-
Net Worth 118,824 107,899 93,652 83,171 69,599 60,688 53,515 14.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,395 -
Div Payout % - - - - - - 29.08% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 118,824 107,899 93,652 83,171 69,599 60,688 53,515 14.20%
NOSH 120,025 119,887 120,067 120,538 119,999 79,853 79,873 7.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.28% 13.66% 15.36% 15.48% 12.60% 13.65% 15.68% -
ROE 11.40% 13.09% 15.12% 16.32% 13.65% 13.61% 15.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.84 86.77 76.78 72.70 62.69 75.59 65.76 5.71%
EPS 11.28 11.78 11.80 11.26 7.92 10.34 10.31 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.99 0.90 0.78 0.69 0.58 0.76 0.67 6.71%
Adjusted Per Share Value based on latest NOSH - 120,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.29 28.59 25.33 24.08 20.67 16.59 14.43 13.14%
EPS 3.72 3.88 3.89 3.73 2.61 2.27 2.26 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.3265 0.2965 0.2573 0.2285 0.1913 0.1668 0.1471 14.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 1.00 1.33 0.86 0.30 0.67 0.67 -
P/RPS 0.95 1.15 1.73 1.18 0.48 0.89 1.02 -1.17%
P/EPS 7.71 8.49 11.28 7.64 3.79 6.48 6.50 2.88%
EY 12.97 11.78 8.87 13.09 26.39 15.43 15.39 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 0.88 1.11 1.71 1.25 0.52 0.88 1.00 -2.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 22/02/08 28/02/07 -
Price 0.85 0.90 0.90 0.77 0.53 0.76 0.70 -
P/RPS 0.93 1.04 1.17 1.06 0.85 1.01 1.06 -2.15%
P/EPS 7.53 7.64 7.63 6.84 6.70 7.35 6.79 1.73%
EY 13.27 13.09 13.11 14.62 14.94 13.61 14.73 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.86 1.00 1.15 1.12 0.91 1.00 1.04 -3.11%

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