Highlights

[KAWAN] YoY Quarter Result on 2017-03-31 [#1]

Stock [KAWAN]: KAWAN FOOD BHD
Announcement Date 09-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -24.30%    YoY -     24.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 50,324 46,281 47,514 41,506 37,343 34,370 28,340 10.04%
  YoY % 8.74% -2.60% 14.48% 11.15% 8.65% 21.28% -
  Horiz. % 177.57% 163.31% 167.66% 146.46% 131.77% 121.28% 100.00%
PBT 2,071 4,758 7,002 5,628 7,343 5,445 4,088 -10.71%
  YoY % -56.47% -32.05% 24.41% -23.36% 34.86% 33.19% -
  Horiz. % 50.66% 116.39% 171.28% 137.67% 179.62% 133.19% 100.00%
Tax -496 -739 -1,574 -1,263 -1,789 -1,257 -952 -10.29%
  YoY % 32.88% 53.05% -24.62% 29.40% -42.32% -32.04% -
  Horiz. % 52.10% 77.63% 165.34% 132.67% 187.92% 132.04% 100.00%
NP 1,575 4,019 5,428 4,365 5,554 4,188 3,136 -10.84%
  YoY % -60.81% -25.96% 24.35% -21.41% 32.62% 33.55% -
  Horiz. % 50.22% 128.16% 173.09% 139.19% 177.10% 133.55% 100.00%
NP to SH 1,575 4,019 5,445 4,365 5,554 4,178 3,143 -10.87%
  YoY % -60.81% -26.19% 24.74% -21.41% 32.93% 32.93% -
  Horiz. % 50.11% 127.87% 173.24% 138.88% 176.71% 132.93% 100.00%
Tax Rate 23.95 % 15.53 % 22.48 % 22.44 % 24.36 % 23.09 % 23.29 % 0.47%
  YoY % 54.22% -30.92% 0.18% -7.88% 5.50% -0.86% -
  Horiz. % 102.83% 66.68% 96.52% 96.35% 104.59% 99.14% 100.00%
Total Cost 48,749 42,262 42,086 37,141 31,789 30,182 25,204 11.62%
  YoY % 15.35% 0.42% 13.31% 16.84% 5.32% 19.75% -
  Horiz. % 193.42% 167.68% 166.98% 147.36% 126.13% 119.75% 100.00%
Net Worth 312,782 301,996 288,423 220,454 158,946 133,263 122,361 16.92%
  YoY % 3.57% 4.71% 30.83% 38.70% 19.27% 8.91% -
  Horiz. % 255.62% 246.81% 235.71% 180.17% 129.90% 108.91% 100.00%
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 6,738 551 3,653 6,483 - -
  YoY % 0.00% 33.38% 1,122.72% -84.92% -43.64% 0.00% -
  Horiz. % 138.64% 138.64% 103.94% 8.50% 56.36% 100.00% -
Div Payout % 570.67 % 223.64 % 123.76 % 12.63 % 65.79 % 155.17 % - % -
  YoY % 155.17% 80.70% 879.89% -80.80% -57.60% 0.00% -
  Horiz. % 367.77% 144.13% 79.76% 8.14% 42.40% 100.00% -
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 312,782 301,996 288,423 220,454 158,946 133,263 122,361 16.92%
  YoY % 3.57% 4.71% 30.83% 38.70% 19.27% 8.91% -
  Horiz. % 255.62% 246.81% 235.71% 180.17% 129.90% 108.91% 100.00%
NOSH 359,519 359,519 269,554 220,454 182,697 120,057 119,961 20.06%
  YoY % 0.00% 33.38% 22.27% 20.67% 52.17% 0.08% -
  Horiz. % 299.70% 299.70% 224.70% 183.77% 152.30% 100.08% 100.00%
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 3.13 % 8.68 % 11.42 % 10.52 % 14.87 % 12.19 % 11.07 % -18.98%
  YoY % -63.94% -23.99% 8.56% -29.25% 21.99% 10.12% -
  Horiz. % 28.27% 78.41% 103.16% 95.03% 134.33% 110.12% 100.00%
ROE 0.50 % 1.33 % 1.89 % 1.98 % 3.49 % 3.14 % 2.57 % -23.87%
  YoY % -62.41% -29.63% -4.55% -43.27% 11.15% 22.18% -
  Horiz. % 19.46% 51.75% 73.54% 77.04% 135.80% 122.18% 100.00%
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 14.00 12.87 17.63 18.83 20.44 28.63 23.62 -8.34%
  YoY % 8.78% -27.00% -6.37% -7.88% -28.61% 21.21% -
  Horiz. % 59.27% 54.49% 74.64% 79.72% 86.54% 121.21% 100.00%
EPS 0.44 1.12 2.02 1.98 3.04 3.48 2.62 -25.71%
  YoY % -60.71% -44.55% 2.02% -34.87% -12.64% 32.82% -
  Horiz. % 16.79% 42.75% 77.10% 75.57% 116.03% 132.82% 100.00%
DPS 2.50 2.50 2.50 0.25 2.00 5.40 0.00 -
  YoY % 0.00% 0.00% 900.00% -87.50% -62.96% 0.00% -
  Horiz. % 46.30% 46.30% 46.30% 4.63% 37.04% 100.00% -
NAPS 0.8700 0.8400 1.0700 1.0000 0.8700 1.1100 1.0200 -2.62%
  YoY % 3.57% -21.50% 7.00% 14.94% -21.62% 8.82% -
  Horiz. % 85.29% 82.35% 104.90% 98.04% 85.29% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.00 12.87 13.22 11.54 10.39 9.56 7.88 10.05%
  YoY % 8.78% -2.65% 14.56% 11.07% 8.68% 21.32% -
  Horiz. % 177.66% 163.32% 167.77% 146.45% 131.85% 121.32% 100.00%
EPS 0.44 1.12 1.51 1.21 1.54 1.16 0.87 -10.74%
  YoY % -60.71% -25.83% 24.79% -21.43% 32.76% 33.33% -
  Horiz. % 50.57% 128.74% 173.56% 139.08% 177.01% 133.33% 100.00%
DPS 2.50 2.50 1.87 0.15 1.02 1.80 0.00 -
  YoY % 0.00% 33.69% 1,146.67% -85.29% -43.33% 0.00% -
  Horiz. % 138.89% 138.89% 103.89% 8.33% 56.67% 100.00% -
NAPS 0.8700 0.8400 0.8022 0.6132 0.4421 0.3707 0.3403 16.93%
  YoY % 3.57% 4.71% 30.82% 38.70% 19.26% 8.93% -
  Horiz. % 255.66% 246.84% 235.73% 180.19% 129.91% 108.93% 100.00%
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 1.6800 2.2200 4.1800 3.4700 1.8000 1.9000 0.8300 -
P/RPS 12.00 17.25 23.71 18.43 8.81 6.64 3.51 22.73%
  YoY % -30.43% -27.25% 28.65% 109.19% 32.68% 89.17% -
  Horiz. % 341.88% 491.45% 675.50% 525.07% 251.00% 189.17% 100.00%
P/EPS 383.49 198.59 206.93 175.25 59.21 54.60 31.68 51.50%
  YoY % 93.11% -4.03% 18.08% 195.98% 8.44% 72.35% -
  Horiz. % 1,210.51% 626.86% 653.19% 553.19% 186.90% 172.35% 100.00%
EY 0.26 0.50 0.48 0.57 1.69 1.83 3.16 -34.04%
  YoY % -48.00% 4.17% -15.79% -66.27% -7.65% -42.09% -
  Horiz. % 8.23% 15.82% 15.19% 18.04% 53.48% 57.91% 100.00%
DY 1.49 1.13 0.60 0.07 1.11 2.84 0.00 -
  YoY % 31.86% 88.33% 757.14% -93.69% -60.92% 0.00% -
  Horiz. % 52.46% 39.79% 21.13% 2.46% 39.08% 100.00% -
P/NAPS 1.93 2.64 3.91 3.47 2.07 1.71 0.81 15.56%
  YoY % -26.89% -32.48% 12.68% 67.63% 21.05% 111.11% -
  Horiz. % 238.27% 325.93% 482.72% 428.40% 255.56% 211.11% 100.00%
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 1.4000 2.1500 4.7500 3.0000 1.8400 1.8400 0.9050 -
P/RPS 10.00 16.70 26.95 15.93 9.00 6.43 3.83 17.34%
  YoY % -40.12% -38.03% 69.18% 77.00% 39.97% 67.89% -
  Horiz. % 261.10% 436.03% 703.66% 415.93% 234.99% 167.89% 100.00%
P/EPS 319.57 192.33 235.15 151.52 60.53 52.87 34.54 44.87%
  YoY % 66.16% -18.21% 55.19% 150.32% 14.49% 53.07% -
  Horiz. % 925.22% 556.83% 680.80% 438.68% 175.25% 153.07% 100.00%
EY 0.31 0.52 0.43 0.66 1.65 1.89 2.90 -31.10%
  YoY % -40.38% 20.93% -34.85% -60.00% -12.70% -34.83% -
  Horiz. % 10.69% 17.93% 14.83% 22.76% 56.90% 65.17% 100.00%
DY 1.79 1.16 0.53 0.08 1.09 2.93 0.00 -
  YoY % 54.31% 118.87% 562.50% -92.66% -62.80% 0.00% -
  Horiz. % 61.09% 39.59% 18.09% 2.73% 37.20% 100.00% -
P/NAPS 1.61 2.56 4.44 3.00 2.11 1.66 0.89 10.38%
  YoY % -37.11% -42.34% 48.00% 42.18% 27.11% 86.52% -
  Horiz. % 180.90% 287.64% 498.88% 337.08% 237.08% 186.52% 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. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
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