[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 34.27%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 83,912 75,225 74,332 66,820 61,824 60,361 60,328 24.58%
PBT 15,512 12,102 11,533 8,660 6,396 9,191 9,404 39.56%
Tax -3,900 -2,625 -2,013 -1,330 -928 -951 -576 257.48%
NP 11,612 9,477 9,520 7,330 5,468 8,240 8,828 20.03%
-
NP to SH 11,656 9,492 9,520 7,342 5,468 8,258 8,828 20.33%
-
Tax Rate 25.14% 21.69% 17.45% 15.36% 14.51% 10.35% 6.13% -
Total Cost 72,300 65,748 64,812 59,490 56,356 52,121 51,500 25.35%
-
Net Worth 73,149 69,599 68,170 64,782 61,554 60,814 59,173 15.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,679 - - - - 2,665 -
Div Payout % - 17.70% - - - - 30.19% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 73,149 69,599 68,170 64,782 61,554 60,814 59,173 15.16%
NOSH 119,917 120,000 119,597 79,978 79,941 80,019 79,963 30.98%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.84% 12.60% 12.81% 10.97% 8.84% 13.65% 14.63% -
ROE 15.93% 13.64% 13.96% 11.33% 8.88% 13.58% 14.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 69.97 62.69 62.15 83.55 77.34 75.43 75.44 -4.88%
EPS 9.72 7.91 7.96 9.18 6.84 10.32 11.04 -8.13%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.61 0.58 0.57 0.81 0.77 0.76 0.74 -12.07%
Adjusted Per Share Value based on latest NOSH - 79,861
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.05 20.66 20.42 18.36 16.98 16.58 16.57 24.58%
EPS 3.20 2.61 2.62 2.02 1.50 2.27 2.43 20.12%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.73 -
NAPS 0.2009 0.1912 0.1873 0.178 0.1691 0.1671 0.1625 15.17%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.52 0.30 0.33 0.66 0.66 0.67 0.70 -
P/RPS 0.74 0.48 0.53 0.79 0.85 0.89 0.93 -14.11%
P/EPS 5.35 3.79 4.15 7.19 9.65 6.49 6.34 -10.69%
EY 18.69 26.37 24.12 13.91 10.36 15.40 15.77 11.97%
DY 0.00 4.67 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.85 0.52 0.58 0.81 0.86 0.88 0.95 -7.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 -
Price 0.47 0.53 0.31 0.40 0.63 0.76 0.75 -
P/RPS 0.67 0.85 0.50 0.48 0.81 1.01 0.99 -22.89%
P/EPS 4.84 6.70 3.89 4.36 9.21 7.36 6.79 -20.18%
EY 20.68 14.92 25.68 22.95 10.86 13.58 14.72 25.41%
DY 0.00 2.64 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.77 0.91 0.54 0.49 0.82 1.00 1.01 -16.53%

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