Highlights

[KAWAN] QoQ Quarter Result on 2014-06-30 [#2]

Stock [KAWAN]: KAWAN FOOD BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     29.27%    YoY -     26.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 37,343 36,179 38,226 40,749 34,370 32,028 33,677 7.14%
  QoQ % 3.22% -5.35% -6.19% 18.56% 7.31% -4.90% -
  Horiz. % 110.89% 107.43% 113.51% 121.00% 102.06% 95.10% 100.00%
PBT 7,343 6,552 7,125 7,162 5,445 5,300 5,621 19.52%
  QoQ % 12.07% -8.04% -0.52% 31.53% 2.74% -5.71% -
  Horiz. % 130.64% 116.56% 126.76% 127.42% 96.87% 94.29% 100.00%
Tax -1,789 -992 -1,350 -1,756 -1,257 -852 -1,348 20.79%
  QoQ % -80.34% 26.52% 23.12% -39.70% -47.54% 36.80% -
  Horiz. % 132.72% 73.59% 100.15% 130.27% 93.25% 63.20% 100.00%
NP 5,554 5,560 5,775 5,406 4,188 4,448 4,273 19.12%
  QoQ % -0.11% -3.72% 6.83% 29.08% -5.85% 4.10% -
  Horiz. % 129.98% 130.12% 135.15% 126.52% 98.01% 104.10% 100.00%
NP to SH 5,554 5,558 5,771 5,401 4,178 4,476 4,278 19.03%
  QoQ % -0.07% -3.69% 6.85% 29.27% -6.66% 4.63% -
  Horiz. % 129.83% 129.92% 134.90% 126.25% 97.66% 104.63% 100.00%
Tax Rate 24.36 % 15.14 % 18.95 % 24.52 % 23.09 % 16.08 % 23.98 % 1.05%
  QoQ % 60.90% -20.11% -22.72% 6.19% 43.59% -32.94% -
  Horiz. % 101.58% 63.14% 79.02% 102.25% 96.29% 67.06% 100.00%
Total Cost 31,789 30,619 32,451 35,343 30,182 27,580 29,404 5.34%
  QoQ % 3.82% -5.65% -8.18% 17.10% 9.43% -6.20% -
  Horiz. % 108.11% 104.13% 110.36% 120.20% 102.65% 93.80% 100.00%
Net Worth 158,946 107,057 147,008 138,951 133,263 135,599 130,616 14.00%
  QoQ % 48.47% -27.18% 5.80% 4.27% -1.72% 3.82% -
  Horiz. % 121.69% 81.96% 112.55% 106.38% 102.03% 103.82% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,653 - - - 6,483 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.36% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 65.79 % - % - % - % 155.17 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.40% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 158,946 107,057 147,008 138,951 133,263 135,599 130,616 14.00%
  QoQ % 48.47% -27.18% 5.80% 4.27% -1.72% 3.82% -
  Horiz. % 121.69% 81.96% 112.55% 106.38% 102.03% 103.82% 100.00%
NOSH 182,697 125,949 121,494 120,827 120,057 119,999 119,831 32.50%
  QoQ % 45.06% 3.67% 0.55% 0.64% 0.05% 0.14% -
  Horiz. % 152.46% 105.11% 101.39% 100.83% 100.19% 100.14% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.87 % 15.37 % 15.11 % 13.27 % 12.19 % 13.89 % 12.69 % 11.16%
  QoQ % -3.25% 1.72% 13.87% 8.86% -12.24% 9.46% -
  Horiz. % 117.18% 121.12% 119.07% 104.57% 96.06% 109.46% 100.00%
ROE 3.49 % 5.19 % 3.93 % 3.89 % 3.14 % 3.30 % 3.28 % 4.23%
  QoQ % -32.76% 32.06% 1.03% 23.89% -4.85% 0.61% -
  Horiz. % 106.40% 158.23% 119.82% 118.60% 95.73% 100.61% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.44 28.72 31.46 33.72 28.63 26.69 28.10 -19.13%
  QoQ % -28.83% -8.71% -6.70% 17.78% 7.27% -5.02% -
  Horiz. % 72.74% 102.21% 111.96% 120.00% 101.89% 94.98% 100.00%
EPS 3.04 3.06 4.75 4.47 3.48 3.73 3.57 -10.17%
  QoQ % -0.65% -35.58% 6.26% 28.45% -6.70% 4.48% -
  Horiz. % 85.15% 85.71% 133.05% 125.21% 97.48% 104.48% 100.00%
DPS 2.00 0.00 0.00 0.00 5.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.04% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8700 0.8500 1.2100 1.1500 1.1100 1.1300 1.0900 -13.97%
  QoQ % 2.35% -29.75% 5.22% 3.60% -1.77% 3.67% -
  Horiz. % 79.82% 77.98% 111.01% 105.50% 101.83% 103.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.39 10.06 10.63 11.33 9.56 8.91 9.37 7.14%
  QoQ % 3.28% -5.36% -6.18% 18.51% 7.30% -4.91% -
  Horiz. % 110.89% 107.36% 113.45% 120.92% 102.03% 95.09% 100.00%
EPS 1.54 1.55 1.61 1.50 1.16 1.24 1.19 18.77%
  QoQ % -0.65% -3.73% 7.33% 29.31% -6.45% 4.20% -
  Horiz. % 129.41% 130.25% 135.29% 126.05% 97.48% 104.20% 100.00%
DPS 1.02 0.00 0.00 0.00 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4421 0.2978 0.4089 0.3865 0.3707 0.3772 0.3633 14.00%
  QoQ % 48.46% -27.17% 5.80% 4.26% -1.72% 3.83% -
  Horiz. % 121.69% 81.97% 112.55% 106.39% 102.04% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.8000 1.4000 2.3700 2.1500 1.9000 1.3900 1.0500 -
P/RPS 8.81 4.87 7.53 6.38 6.64 5.21 3.74 77.13%
  QoQ % 80.90% -35.33% 18.03% -3.92% 27.45% 39.30% -
  Horiz. % 235.56% 130.21% 201.34% 170.59% 177.54% 139.30% 100.00%
P/EPS 59.21 31.73 49.89 48.10 54.60 37.27 29.41 59.51%
  QoQ % 86.61% -36.40% 3.72% -11.90% 46.50% 26.73% -
  Horiz. % 201.33% 107.89% 169.64% 163.55% 185.65% 126.73% 100.00%
EY 1.69 3.15 2.00 2.08 1.83 2.68 3.40 -37.28%
  QoQ % -46.35% 57.50% -3.85% 13.66% -31.72% -21.18% -
  Horiz. % 49.71% 92.65% 58.82% 61.18% 53.82% 78.82% 100.00%
DY 1.11 0.00 0.00 0.00 2.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.08% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.07 1.65 1.96 1.87 1.71 1.23 0.96 66.98%
  QoQ % 25.45% -15.82% 4.81% 9.36% 39.02% 28.13% -
  Horiz. % 215.62% 171.88% 204.17% 194.79% 178.13% 128.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 -
Price 1.8400 1.6000 2.2100 2.5000 1.8400 1.8500 1.1300 -
P/RPS 9.00 5.57 7.02 7.41 6.43 6.93 4.02 71.22%
  QoQ % 61.58% -20.66% -5.26% 15.24% -7.22% 72.39% -
  Horiz. % 223.88% 138.56% 174.63% 184.33% 159.95% 172.39% 100.00%
P/EPS 60.53 36.26 46.53 55.93 52.87 49.60 31.65 54.14%
  QoQ % 66.93% -22.07% -16.81% 5.79% 6.59% 56.71% -
  Horiz. % 191.25% 114.57% 147.01% 176.71% 167.05% 156.71% 100.00%
EY 1.65 2.76 2.15 1.79 1.89 2.02 3.16 -35.18%
  QoQ % -40.22% 28.37% 20.11% -5.29% -6.44% -36.08% -
  Horiz. % 52.22% 87.34% 68.04% 56.65% 59.81% 63.92% 100.00%
DY 1.09 0.00 0.00 0.00 2.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.20% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.11 1.88 1.83 2.17 1.66 1.64 1.04 60.33%
  QoQ % 12.23% 2.73% -15.67% 30.72% 1.22% 57.69% -
  Horiz. % 202.88% 180.77% 175.96% 208.65% 159.62% 157.69% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers