[KAWAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.95%
YoY- 19.44%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,948 165,773 149,524 126,427 110,227 104,027 92,188 12.49%
PBT 41,539 40,135 26,284 20,646 16,881 18,118 17,809 15.14%
Tax -8,558 -8,100 -5,355 -4,485 -3,350 -3,910 -3,651 15.24%
NP 32,981 32,035 20,929 16,161 13,531 14,208 14,158 15.12%
-
NP to SH 32,981 32,033 20,919 16,176 13,543 14,124 14,163 15.11%
-
Tax Rate 20.60% 20.18% 20.37% 21.72% 19.84% 21.58% 20.50% -
Total Cost 153,967 133,738 128,595 110,266 96,696 89,819 78,030 11.98%
-
Net Worth 268,930 201,415 107,057 135,599 118,824 107,899 93,652 19.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,382 - 6,483 215 - - - -
Div Payout % 19.35% - 30.99% 1.33% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 268,930 201,415 107,057 135,599 118,824 107,899 93,652 19.20%
NOSH 249,009 195,549 125,949 119,999 120,025 119,887 120,067 12.91%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.64% 19.32% 14.00% 12.78% 12.28% 13.66% 15.36% -
ROE 12.26% 15.90% 19.54% 11.93% 11.40% 13.09% 15.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.08 84.77 118.72 105.36 91.84 86.77 76.78 -0.37%
EPS 13.24 16.38 16.61 13.48 11.28 11.78 11.80 1.93%
DPS 2.56 0.00 5.15 0.18 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.85 1.13 0.99 0.90 0.78 5.56%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.37 45.55 41.09 34.74 30.29 28.59 25.33 12.49%
EPS 9.06 8.80 5.75 4.45 3.72 3.88 3.89 15.11%
DPS 1.75 0.00 1.78 0.06 0.00 0.00 0.00 -
NAPS 0.739 0.5535 0.2942 0.3726 0.3265 0.2965 0.2573 19.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.80 3.59 1.40 1.39 0.87 1.00 1.33 -
P/RPS 5.06 4.23 1.18 1.32 0.95 1.15 1.73 19.56%
P/EPS 28.69 21.92 8.43 10.31 7.71 8.49 11.28 16.81%
EY 3.49 4.56 11.86 9.70 12.97 11.78 8.87 -14.38%
DY 0.67 0.00 3.68 0.13 0.00 0.00 0.00 -
P/NAPS 3.52 3.49 1.65 1.23 0.88 1.11 1.71 12.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 4.41 3.65 1.60 1.85 0.85 0.90 0.90 -
P/RPS 5.87 4.31 1.35 1.76 0.93 1.04 1.17 30.80%
P/EPS 33.30 22.28 9.63 13.72 7.53 7.64 7.63 27.80%
EY 3.00 4.49 10.38 7.29 13.27 13.09 13.11 -21.77%
DY 0.58 0.00 3.22 0.10 0.00 0.00 0.00 -
P/NAPS 4.08 3.54 1.88 1.64 0.86 1.00 1.15 23.47%

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