[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 55.11%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 190,056 186,948 192,440 194,030 166,024 165,773 166,454 9.23%
PBT 28,008 41,540 42,524 35,562 22,512 40,121 43,141 -25.00%
Tax -6,296 -8,558 -8,140 -8,480 -5,052 -8,094 -9,570 -24.33%
NP 21,712 32,982 34,384 27,082 17,460 32,027 33,570 -25.19%
-
NP to SH 21,780 32,982 34,384 27,082 17,460 32,027 33,446 -24.85%
-
Tax Rate 22.48% 20.60% 19.14% 23.85% 22.44% 20.17% 22.18% -
Total Cost 168,344 153,966 158,056 166,948 148,564 133,746 132,884 17.06%
-
Net Worth 288,423 268,930 261,503 237,882 220,454 201,513 193,847 30.29%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 26,955 1,494 807 1,143 2,204 - - -
Div Payout % 123.76% 4.53% 2.35% 4.22% 12.63% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 288,423 268,930 261,503 237,882 220,454 201,513 193,847 30.29%
NOSH 269,554 269,639 269,639 228,733 220,454 195,644 191,928 25.38%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.42% 17.64% 17.87% 13.96% 10.52% 19.32% 20.17% -
ROE 7.55% 12.26% 13.15% 11.38% 7.92% 15.89% 17.25% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 70.51 75.08 79.48 84.83 75.31 84.73 86.73 -12.88%
EPS 8.08 9.17 14.20 11.84 7.92 16.37 17.43 -40.07%
DPS 10.00 0.60 0.33 0.50 1.00 0.00 0.00 -
NAPS 1.07 1.08 1.08 1.04 1.00 1.03 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 228,802
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 52.21 51.35 52.86 53.30 45.61 45.54 45.72 9.24%
EPS 5.98 9.06 9.45 7.44 4.80 8.80 9.19 -24.88%
DPS 7.40 0.41 0.22 0.31 0.61 0.00 0.00 -
NAPS 0.7923 0.7387 0.7183 0.6535 0.6056 0.5536 0.5325 30.29%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.18 3.80 3.79 3.65 3.47 3.59 2.42 -
P/RPS 5.93 5.06 4.77 4.30 4.61 4.24 2.79 65.23%
P/EPS 51.73 28.69 26.69 30.83 43.81 21.93 13.89 140.07%
EY 1.93 3.49 3.75 3.24 2.28 4.56 7.20 -58.39%
DY 2.39 0.16 0.09 0.14 0.29 0.00 0.00 -
P/NAPS 3.91 3.52 3.51 3.51 3.47 3.49 2.40 38.41%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 -
Price 4.75 4.41 3.79 3.28 3.00 3.65 2.80 -
P/RPS 6.74 5.87 4.77 3.87 3.98 4.31 3.23 63.22%
P/EPS 58.79 33.29 26.69 27.70 37.88 22.30 16.07 137.23%
EY 1.70 3.00 3.75 3.61 2.64 4.48 6.22 -57.85%
DY 2.11 0.14 0.09 0.15 0.33 0.00 0.00 -
P/NAPS 4.44 4.08 3.51 3.15 3.00 3.54 2.77 36.92%

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