[KAWAN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.71%
YoY- 38.41%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 204,029 195,049 192,956 169,936 152,497 132,457 114,973 10.02%
PBT 27,380 33,810 42,913 38,420 28,182 22,003 18,269 6.97%
Tax -6,391 -6,112 -8,869 -7,574 -5,887 -4,790 -3,682 9.62%
NP 20,989 27,698 34,044 30,846 22,295 17,213 14,587 6.24%
-
NP to SH 20,989 27,681 34,061 30,844 22,285 17,221 14,583 6.25%
-
Tax Rate 23.34% 18.08% 20.67% 19.71% 20.89% 21.77% 20.15% -
Total Cost 183,040 167,351 158,912 139,090 130,202 115,244 100,386 10.52%
-
Net Worth 312,782 301,996 269,554 220,454 158,946 120,057 122,361 16.92%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,987 8,987 7,610 5,511 - 6,698 - -
Div Payout % 42.82% 32.47% 22.34% 17.87% - 38.90% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 312,782 301,996 269,554 220,454 158,946 120,057 122,361 16.92%
NOSH 359,519 359,519 269,554 220,454 182,697 120,057 119,961 20.06%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.29% 14.20% 17.64% 18.15% 14.62% 13.00% 12.69% -
ROE 6.71% 9.17% 12.64% 13.99% 14.02% 14.34% 11.92% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 56.75 54.25 71.58 77.08 83.47 110.33 95.84 -8.35%
EPS 5.84 7.70 12.64 13.99 12.20 14.34 12.16 -11.50%
DPS 2.50 2.50 2.82 2.50 0.00 5.58 0.00 -
NAPS 0.87 0.84 1.00 1.00 0.87 1.00 1.02 -2.61%
Adjusted Per Share Value based on latest NOSH - 220,454
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 56.07 53.60 53.02 46.70 41.90 36.40 31.59 10.03%
EPS 5.77 7.61 9.36 8.48 6.12 4.73 4.01 6.24%
DPS 2.47 2.47 2.09 1.51 0.00 1.84 0.00 -
NAPS 0.8595 0.8299 0.7407 0.6058 0.4368 0.3299 0.3362 16.92%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.68 2.22 4.18 3.47 1.80 1.90 0.83 -
P/RPS 2.96 4.09 5.84 4.50 2.16 1.72 0.87 22.62%
P/EPS 28.78 28.83 33.08 24.80 14.76 13.25 6.83 27.07%
EY 3.48 3.47 3.02 4.03 6.78 7.55 14.65 -21.29%
DY 1.49 1.13 0.68 0.72 0.00 2.94 0.00 -
P/NAPS 1.93 2.64 4.18 3.47 2.07 1.90 0.81 15.56%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 24/05/18 09/06/17 30/05/16 28/05/15 29/05/14 30/05/13 -
Price 1.40 2.15 4.75 3.00 1.84 1.84 0.905 -
P/RPS 2.47 3.96 6.64 3.89 2.20 1.67 0.94 17.46%
P/EPS 23.98 27.92 37.59 21.44 15.08 12.83 7.44 21.52%
EY 4.17 3.58 2.66 4.66 6.63 7.80 13.43 -17.70%
DY 1.79 1.16 0.59 0.83 0.00 3.03 0.00 -
P/NAPS 1.61 2.56 4.75 3.00 2.11 1.84 0.89 10.37%

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