Highlights

[KAWAN] YoY Quarter Result on 2020-06-30 [#2]

Stock [KAWAN]: KAWAN FOOD BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     34.07%    YoY -     222.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 79,334 57,212 52,386 55,099 55,509 44,289 40,749 11.73%
  YoY % 38.67% 9.21% -4.92% -0.74% 25.33% 8.69% -
  Horiz. % 194.69% 140.40% 128.56% 135.22% 136.22% 108.69% 100.00%
PBT 10,882 3,513 7,176 11,233 12,153 10,094 7,162 7.21%
  YoY % 209.76% -51.05% -36.12% -7.57% 20.40% 40.94% -
  Horiz. % 151.94% 49.05% 100.20% 156.84% 169.69% 140.94% 100.00%
Tax -2,065 -766 -1,095 -2,250 -2,978 -2,827 -1,756 2.74%
  YoY % -169.58% 30.05% 51.33% 24.45% -5.34% -60.99% -
  Horiz. % 117.60% 43.62% 62.36% 128.13% 169.59% 160.99% 100.00%
NP 8,817 2,747 6,081 8,983 9,175 7,267 5,406 8.49%
  YoY % 220.97% -54.83% -32.31% -2.09% 26.26% 34.42% -
  Horiz. % 163.10% 50.81% 112.49% 166.17% 169.72% 134.42% 100.00%
NP to SH 8,847 2,747 6,081 8,996 9,175 7,269 5,401 8.56%
  YoY % 222.06% -54.83% -32.40% -1.95% 26.22% 34.59% -
  Horiz. % 163.80% 50.86% 112.59% 166.56% 169.88% 134.59% 100.00%
Tax Rate 18.98 % 21.80 % 15.26 % 20.03 % 24.50 % 28.01 % 24.52 % -4.17%
  YoY % -12.94% 42.86% -23.81% -18.24% -12.53% 14.23% -
  Horiz. % 77.41% 88.91% 62.23% 81.69% 99.92% 114.23% 100.00%
Total Cost 70,517 54,465 46,305 46,116 46,334 37,022 35,343 12.19%
  YoY % 29.47% 17.62% 0.41% -0.47% 25.15% 4.75% -
  Horiz. % 199.52% 154.10% 131.02% 130.48% 131.10% 104.75% 100.00%
Net Worth 334,353 316,377 309,186 296,275 237,955 185,763 138,951 15.74%
  YoY % 5.68% 2.33% 4.36% 24.51% 28.10% 33.69% -
  Horiz. % 240.63% 227.69% 222.51% 213.22% 171.25% 133.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 334,353 316,377 309,186 296,275 237,955 185,763 138,951 15.74%
  YoY % 5.68% 2.33% 4.36% 24.51% 28.10% 33.69% -
  Horiz. % 240.63% 227.69% 222.51% 213.22% 171.25% 133.69% 100.00%
NOSH 359,519 359,519 359,519 269,341 228,802 201,916 120,827 19.91%
  YoY % 0.00% 0.00% 33.48% 17.72% 13.32% 67.11% -
  Horiz. % 297.55% 297.55% 297.55% 222.91% 189.36% 167.11% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.11 % 4.80 % 11.61 % 16.30 % 16.53 % 16.41 % 13.27 % -2.91%
  YoY % 131.46% -58.66% -28.77% -1.39% 0.73% 23.66% -
  Horiz. % 83.72% 36.17% 87.49% 122.83% 124.57% 123.66% 100.00%
ROE 2.65 % 0.87 % 1.97 % 3.04 % 3.86 % 3.91 % 3.89 % -6.19%
  YoY % 204.60% -55.84% -35.20% -21.24% -1.28% 0.51% -
  Horiz. % 68.12% 22.37% 50.64% 78.15% 99.23% 100.51% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.07 15.91 14.57 20.46 24.26 21.93 33.72 -6.81%
  YoY % 38.72% 9.20% -28.79% -15.66% 10.62% -34.96% -
  Horiz. % 65.45% 47.18% 43.21% 60.68% 71.95% 65.04% 100.00%
EPS 2.46 0.76 1.69 3.34 4.01 3.60 4.47 -9.47%
  YoY % 223.68% -55.03% -49.40% -16.71% 11.39% -19.46% -
  Horiz. % 55.03% 17.00% 37.81% 74.72% 89.71% 80.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9300 0.8800 0.8600 1.1000 1.0400 0.9200 1.1500 -3.47%
  YoY % 5.68% 2.33% -21.82% 5.77% 13.04% -20.00% -
  Horiz. % 80.87% 76.52% 74.78% 95.65% 90.43% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.07 15.91 14.57 15.33 15.44 12.32 11.33 11.74%
  YoY % 38.72% 9.20% -4.96% -0.71% 25.32% 8.74% -
  Horiz. % 194.79% 140.42% 128.60% 135.30% 136.28% 108.74% 100.00%
EPS 2.46 0.76 1.69 2.50 2.55 2.02 1.50 8.59%
  YoY % 223.68% -55.03% -32.40% -1.96% 26.24% 34.67% -
  Horiz. % 164.00% 50.67% 112.67% 166.67% 170.00% 134.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9300 0.8800 0.8600 0.8241 0.6619 0.5167 0.3865 15.74%
  YoY % 5.68% 2.33% 4.36% 24.51% 28.10% 33.69% -
  Horiz. % 240.62% 227.68% 222.51% 213.22% 171.25% 133.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.7700 1.3400 2.4000 4.9500 3.6500 2.4200 2.1500 -
P/RPS 8.02 8.42 16.47 24.20 15.04 11.03 6.38 3.88%
  YoY % -4.75% -48.88% -31.94% 60.90% 36.36% 72.88% -
  Horiz. % 125.71% 131.97% 258.15% 379.31% 235.74% 172.88% 100.00%
P/EPS 71.93 175.38 141.89 148.20 91.02 67.22 48.10 6.93%
  YoY % -58.99% 23.60% -4.26% 62.82% 35.41% 39.75% -
  Horiz. % 149.54% 364.62% 294.99% 308.11% 189.23% 139.75% 100.00%
EY 1.39 0.57 0.70 0.67 1.10 1.49 2.08 -6.49%
  YoY % 143.86% -18.57% 4.48% -39.09% -26.17% -28.37% -
  Horiz. % 66.83% 27.40% 33.65% 32.21% 52.88% 71.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.90 1.52 2.79 4.50 3.51 2.63 1.87 0.27%
  YoY % 25.00% -45.52% -38.00% 28.21% 33.46% 40.64% -
  Horiz. % 101.60% 81.28% 149.20% 240.64% 187.70% 140.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 -
Price 2.6900 1.2100 2.4500 4.7000 3.2800 2.4800 2.5000 -
P/RPS 12.19 7.60 16.81 22.98 13.52 11.31 7.41 8.64%
  YoY % 60.39% -54.79% -26.85% 69.97% 19.54% 52.63% -
  Horiz. % 164.51% 102.56% 226.86% 310.12% 182.46% 152.63% 100.00%
P/EPS 109.31 158.36 144.85 140.72 81.80 68.89 55.93 11.80%
  YoY % -30.97% 9.33% 2.93% 72.03% 18.74% 23.17% -
  Horiz. % 195.44% 283.14% 258.98% 251.60% 146.25% 123.17% 100.00%
EY 0.91 0.63 0.69 0.71 1.22 1.45 1.79 -10.65%
  YoY % 44.44% -8.70% -2.82% -41.80% -15.86% -18.99% -
  Horiz. % 50.84% 35.20% 38.55% 39.66% 68.16% 81.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.89 1.38 2.85 4.27 3.15 2.70 2.17 4.89%
  YoY % 109.42% -51.58% -33.26% 35.56% 16.67% 24.42% -
  Horiz. % 133.18% 63.59% 131.34% 196.77% 145.16% 124.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS