Highlights

[KAWAN] YoY Quarter Result on 2014-09-30 [#3]

Stock [KAWAN]: KAWAN FOOD BHD
Announcement Date 24-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     6.85%    YoY -     34.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 47,710 47,315 43,209 38,226 33,677 29,319 25,469 11.02%
  YoY % 0.83% 9.50% 13.04% 13.51% 14.86% 15.12% -
  Horiz. % 187.33% 185.77% 169.65% 150.09% 132.23% 115.12% 100.00%
PBT 10,834 14,112 14,920 7,125 5,621 3,524 4,309 16.59%
  YoY % -23.23% -5.42% 109.40% 26.76% 59.51% -18.22% -
  Horiz. % 251.43% 327.50% 346.25% 165.35% 130.45% 81.78% 100.00%
Tax -2,030 -1,864 -2,563 -1,350 -1,348 -801 -1,235 8.63%
  YoY % -8.91% 27.27% -89.85% -0.15% -68.29% 35.14% -
  Horiz. % 164.37% 150.93% 207.53% 109.31% 109.15% 64.86% 100.00%
NP 8,804 12,248 12,357 5,775 4,273 2,723 3,074 19.15%
  YoY % -28.12% -0.88% 113.97% 35.15% 56.92% -11.42% -
  Horiz. % 286.40% 398.44% 401.98% 187.87% 139.00% 88.58% 100.00%
NP to SH 8,814 12,248 12,261 5,771 4,278 2,739 3,049 19.33%
  YoY % -28.04% -0.11% 112.46% 34.90% 56.19% -10.17% -
  Horiz. % 289.08% 401.71% 402.13% 189.28% 140.31% 89.83% 100.00%
Tax Rate 18.74 % 13.21 % 17.18 % 18.95 % 23.98 % 22.73 % 28.66 % -6.83%
  YoY % 41.86% -23.11% -9.34% -20.98% 5.50% -20.69% -
  Horiz. % 65.39% 46.09% 59.94% 66.12% 83.67% 79.31% 100.00%
Total Cost 38,906 35,067 30,852 32,451 29,404 26,596 22,395 9.63%
  YoY % 10.95% 13.66% -4.93% 10.36% 10.56% 18.76% -
  Horiz. % 173.73% 156.58% 137.76% 144.90% 131.30% 118.76% 100.00%
Net Worth 305,591 261,503 193,796 147,008 130,616 114,124 103,233 19.81%
  YoY % 16.86% 34.94% 31.83% 12.55% 14.45% 10.55% -
  Horiz. % 296.02% 253.31% 187.73% 142.40% 126.53% 110.55% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 305,591 261,503 193,796 147,008 130,616 114,124 103,233 19.81%
  YoY % 16.86% 34.94% 31.83% 12.55% 14.45% 10.55% -
  Horiz. % 296.02% 253.31% 187.73% 142.40% 126.53% 110.55% 100.00%
NOSH 359,519 242,133 191,877 121,494 119,831 120,131 120,039 20.04%
  YoY % 48.48% 26.19% 57.93% 1.39% -0.25% 0.08% -
  Horiz. % 299.50% 201.71% 159.85% 101.21% 99.83% 100.08% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.45 % 25.89 % 28.60 % 15.11 % 12.69 % 9.29 % 12.07 % 7.32%
  YoY % -28.74% -9.48% 89.28% 19.07% 36.60% -23.03% -
  Horiz. % 152.86% 214.50% 236.95% 125.19% 105.14% 76.97% 100.00%
ROE 2.88 % 4.68 % 6.33 % 3.93 % 3.28 % 2.40 % 2.95 % -0.40%
  YoY % -38.46% -26.07% 61.07% 19.82% 36.67% -18.64% -
  Horiz. % 97.63% 158.64% 214.58% 133.22% 111.19% 81.36% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.27 19.54 22.52 31.46 28.10 24.41 21.22 -7.52%
  YoY % -32.09% -13.23% -28.42% 11.96% 15.12% 15.03% -
  Horiz. % 62.54% 92.08% 106.13% 148.26% 132.42% 115.03% 100.00%
EPS 2.45 5.06 6.39 4.75 3.57 2.28 2.54 -0.60%
  YoY % -51.58% -20.81% 34.53% 33.05% 56.58% -10.24% -
  Horiz. % 96.46% 199.21% 251.57% 187.01% 140.55% 89.76% 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 0.8500 1.0800 1.0100 1.2100 1.0900 0.9500 0.8600 -0.19%
  YoY % -21.30% 6.93% -16.53% 11.01% 14.74% 10.47% -
  Horiz. % 98.84% 125.58% 117.44% 140.70% 126.74% 110.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.27 13.16 12.02 10.63 9.37 8.16 7.08 11.03%
  YoY % 0.84% 9.48% 13.08% 13.45% 14.83% 15.25% -
  Horiz. % 187.43% 185.88% 169.77% 150.14% 132.34% 115.25% 100.00%
EPS 2.45 3.41 3.41 1.61 1.19 0.76 0.85 19.28%
  YoY % -28.15% 0.00% 111.80% 35.29% 56.58% -10.59% -
  Horiz. % 288.24% 401.18% 401.18% 189.41% 140.00% 89.41% 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 0.8500 0.7274 0.5390 0.4089 0.3633 0.3174 0.2871 19.81%
  YoY % 16.85% 34.95% 31.82% 12.55% 14.46% 10.55% -
  Horiz. % 296.06% 253.36% 187.74% 142.42% 126.54% 110.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.4100 3.7900 2.4200 2.3700 1.0500 0.8800 0.8500 -
P/RPS 25.70 19.40 10.75 7.53 3.74 3.61 4.01 36.25%
  YoY % 32.47% 80.47% 42.76% 101.34% 3.60% -9.98% -
  Horiz. % 640.90% 483.79% 268.08% 187.78% 93.27% 90.02% 100.00%
P/EPS 139.09 74.93 37.87 49.89 29.41 38.60 33.46 26.78%
  YoY % 85.63% 97.86% -24.09% 69.64% -23.81% 15.36% -
  Horiz. % 415.69% 223.94% 113.18% 149.10% 87.90% 115.36% 100.00%
EY 0.72 1.33 2.64 2.00 3.40 2.59 2.99 -21.11%
  YoY % -45.86% -49.62% 32.00% -41.18% 31.27% -13.38% -
  Horiz. % 24.08% 44.48% 88.29% 66.89% 113.71% 86.62% 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 4.01 3.51 2.40 1.96 0.96 0.93 0.99 26.23%
  YoY % 14.25% 46.25% 22.45% 104.17% 3.23% -6.06% -
  Horiz. % 405.05% 354.55% 242.42% 197.98% 96.97% 93.94% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 -
Price 3.1000 3.7900 2.8000 2.2100 1.1300 1.0400 0.9200 -
P/RPS 23.36 19.40 12.43 7.02 4.02 4.26 4.34 32.35%
  YoY % 20.41% 56.07% 77.07% 74.63% -5.63% -1.84% -
  Horiz. % 538.25% 447.00% 286.41% 161.75% 92.63% 98.16% 100.00%
P/EPS 126.45 74.93 43.82 46.53 31.65 45.61 36.22 23.14%
  YoY % 68.76% 70.99% -5.82% 47.01% -30.61% 25.92% -
  Horiz. % 349.12% 206.87% 120.98% 128.46% 87.38% 125.92% 100.00%
EY 0.79 1.33 2.28 2.15 3.16 2.19 2.76 -18.80%
  YoY % -40.60% -41.67% 6.05% -31.96% 44.29% -20.65% -
  Horiz. % 28.62% 48.19% 82.61% 77.90% 114.49% 79.35% 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 3.65 3.51 2.77 1.83 1.04 1.09 1.07 22.67%
  YoY % 3.99% 26.71% 51.37% 75.96% -4.59% 1.87% -
  Horiz. % 341.12% 328.04% 258.88% 171.03% 97.20% 101.87% 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. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
7. BAT - BENEFICIARY IN POTENTIAL "CHANGE" GREATWARRANTS
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers