[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
03-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 49,756 26,560 19,785 8,536 0 0 0 -
PBT 10,092 5,499 5,668 4,050 0 0 0 -
Tax -2,024 -304 -428 -814 0 0 0 -
NP 8,068 5,195 5,240 3,236 0 0 0 -
-
NP to SH 8,068 5,195 5,240 3,236 0 0 0 -
-
Tax Rate 20.06% 5.53% 7.55% 20.10% - - - -
Total Cost 41,688 21,365 14,545 5,300 0 0 0 -
-
Net Worth 50,424 27,080 19,716 6,005 0 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,128 - - - - - -
Div Payout % - 21.72% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 50,424 27,080 19,716 6,005 0 0 0 -
NOSH 80,039 45,134 33,418 11,548 0 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.22% 19.56% 26.48% 37.91% 0.00% 0.00% 0.00% -
ROE 16.00% 19.18% 26.58% 53.88% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.16 58.85 59.20 73.91 0.00 0.00 0.00 -
EPS 10.08 11.51 15.68 28.02 0.00 0.00 0.00 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.59 0.52 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 22,982
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.67 7.30 5.44 2.34 0.00 0.00 0.00 -
EPS 2.22 1.43 1.44 0.89 0.00 0.00 0.00 -
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0744 0.0542 0.0165 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.70 0.67 0.68 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.14 1.15 0.00 0.00 0.00 0.00 -
P/EPS 6.94 5.82 4.34 0.00 0.00 0.00 0.00 -
EY 14.40 17.18 23.06 0.00 0.00 0.00 0.00 -
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 1.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 25/11/05 03/08/05 - - - -
Price 0.63 0.67 0.69 0.00 0.00 0.00 0.00 -
P/RPS 1.01 1.14 1.17 0.00 0.00 0.00 0.00 -
P/EPS 6.25 5.82 4.40 0.00 0.00 0.00 0.00 -
EY 16.00 17.18 22.72 0.00 0.00 0.00 0.00 -
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.12 1.17 0.00 0.00 0.00 0.00 -

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 ⃤ & 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