[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.07%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 137,480 126,426 125,865 121,444 113,360 110,226 109,762 16.21%
PBT 21,780 20,645 20,460 19,450 16,352 16,881 15,178 27.25%
Tax -5,028 -4,484 -4,842 -4,568 -3,808 -3,350 -3,546 26.23%
NP 16,752 16,161 15,617 14,882 12,544 13,531 11,632 27.55%
-
NP to SH 16,712 16,176 15,600 14,844 12,572 13,544 11,661 27.14%
-
Tax Rate 23.09% 21.72% 23.67% 23.49% 23.29% 19.84% 23.36% -
Total Cost 120,728 110,265 110,248 106,562 100,816 96,695 98,130 14.83%
-
Net Worth 133,263 135,600 130,800 126,101 122,361 118,791 113,973 10.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 25,932 - - - - - - -
Div Payout % 155.17% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 133,263 135,600 130,800 126,101 122,361 118,791 113,973 10.99%
NOSH 120,057 120,000 120,000 120,097 119,961 119,991 119,972 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.19% 12.78% 12.41% 12.25% 11.07% 12.28% 10.60% -
ROE 12.54% 11.93% 11.93% 11.77% 10.27% 11.40% 10.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.51 105.35 104.89 101.12 94.50 91.86 91.49 16.15%
EPS 13.92 13.48 13.00 12.36 10.48 11.29 9.72 27.07%
DPS 21.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.09 1.05 1.02 0.99 0.95 10.94%
Adjusted Per Share Value based on latest NOSH - 119,859
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.77 34.73 34.58 33.36 31.14 30.28 30.15 16.22%
EPS 4.59 4.44 4.29 4.08 3.45 3.72 3.20 27.21%
DPS 7.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3725 0.3593 0.3464 0.3361 0.3263 0.3131 10.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.90 1.39 1.05 0.925 0.83 0.87 0.88 -
P/RPS 1.66 1.32 1.00 0.91 0.88 0.95 0.96 44.11%
P/EPS 13.65 10.31 8.08 7.48 7.92 7.71 9.05 31.55%
EY 7.33 9.70 12.38 13.36 12.63 12.97 11.05 -23.95%
DY 11.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.23 0.96 0.88 0.81 0.88 0.93 50.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 -
Price 1.84 1.85 1.13 0.94 0.905 0.85 1.04 -
P/RPS 1.61 1.76 1.08 0.93 0.96 0.93 1.14 25.90%
P/EPS 13.22 13.72 8.69 7.61 8.64 7.53 10.70 15.15%
EY 7.57 7.29 11.50 13.15 11.58 13.28 9.35 -13.14%
DY 11.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.64 1.04 0.90 0.89 0.86 1.09 32.40%

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