[KAWAN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.24%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 101,751 94,844 89,870 80,747 61,490 54,412 38,999 17.31%
PBT 16,841 17,317 18,336 14,381 8,518 9,765 8,776 11.46%
Tax -3,545 -3,368 -4,475 -3,369 -752 -1,704 -1,565 14.58%
NP 13,296 13,949 13,861 11,012 7,766 8,061 7,211 10.72%
-
NP to SH 13,235 13,949 13,866 11,042 7,787 8,061 7,211 10.64%
-
Tax Rate 21.05% 19.45% 24.41% 23.43% 8.83% 17.45% 17.83% -
Total Cost 88,455 80,895 76,009 69,735 53,724 46,351 31,788 18.57%
-
Net Worth 108,160 97,263 83,836 73,149 0 55,230 50,424 13.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 2,395 - -
Div Payout % - - - - - 29.72% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 108,160 97,263 83,836 73,149 0 55,230 50,424 13.55%
NOSH 118,857 120,078 120,074 119,917 79,941 80,043 80,039 6.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.07% 14.71% 15.42% 13.64% 12.63% 14.81% 18.49% -
ROE 12.24% 14.34% 16.54% 15.10% 0.00% 14.60% 14.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 85.61 78.99 74.84 67.34 76.92 67.98 48.72 9.84%
EPS 11.14 11.62 11.55 9.21 9.74 10.07 9.01 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.91 0.81 0.6982 0.61 0.00 0.69 0.63 6.31%
Adjusted Per Share Value based on latest NOSH - 119,917
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.95 26.05 24.69 22.18 16.89 14.95 10.71 17.31%
EPS 3.64 3.83 3.81 3.03 2.14 2.21 1.98 10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.2971 0.2672 0.2303 0.2009 0.00 0.1517 0.1385 13.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.88 0.88 0.80 0.52 0.66 0.68 0.70 -
P/RPS 1.03 1.11 1.07 0.77 0.86 1.00 1.44 -5.42%
P/EPS 7.90 7.58 6.93 5.65 6.78 6.75 7.77 0.27%
EY 12.65 13.20 14.43 17.71 14.76 14.81 12.87 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.97 1.09 1.15 0.85 0.00 0.99 1.11 -2.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 28/04/11 31/05/10 26/05/09 15/05/08 24/05/07 31/05/06 -
Price 0.94 0.95 0.80 0.47 0.63 0.73 0.63 -
P/RPS 1.10 1.20 1.07 0.70 0.82 1.07 1.29 -2.61%
P/EPS 8.44 8.18 6.93 5.10 6.47 7.25 6.99 3.18%
EY 11.85 12.23 14.43 19.59 15.46 13.80 14.30 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 1.03 1.17 1.15 0.77 0.00 1.06 1.00 0.49%

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