[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 61.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,186 49,756 26,560 19,785 8,536 0 0 -
PBT 8,944 10,092 5,499 5,668 4,050 0 0 -
Tax -1,718 -2,024 -304 -428 -814 0 0 -
NP 7,226 8,068 5,195 5,240 3,236 0 0 -
-
NP to SH 7,226 8,068 5,195 5,240 3,236 0 0 -
-
Tax Rate 19.21% 20.06% 5.53% 7.55% 20.10% - - -
Total Cost 40,960 41,688 21,365 14,545 5,300 0 0 -
-
Net Worth 51,956 50,424 27,080 19,716 6,005 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,598 - 1,128 - - - - -
Div Payout % 22.12% - 21.72% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 51,956 50,424 27,080 19,716 6,005 0 0 -
NOSH 79,933 80,039 45,134 33,418 11,548 0 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.00% 16.22% 19.56% 26.48% 37.91% 0.00% 0.00% -
ROE 13.91% 16.00% 19.18% 26.58% 53.88% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.28 62.16 58.85 59.20 73.91 0.00 0.00 -
EPS 9.04 10.08 11.51 15.68 28.02 0.00 0.00 -
DPS 2.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.60 0.59 0.52 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 76,303
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.24 13.67 7.30 5.44 2.34 0.00 0.00 -
EPS 1.98 2.22 1.43 1.44 0.89 0.00 0.00 -
DPS 0.44 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1385 0.0744 0.0542 0.0165 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.67 0.70 0.67 0.68 0.00 0.00 0.00 -
P/RPS 1.11 1.13 1.14 1.15 0.00 0.00 0.00 -
P/EPS 7.41 6.94 5.82 4.34 0.00 0.00 0.00 -
EY 13.49 14.40 17.18 23.06 0.00 0.00 0.00 -
DY 2.99 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.12 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 27/02/06 25/11/05 03/08/05 - - -
Price 0.67 0.63 0.67 0.69 0.00 0.00 0.00 -
P/RPS 1.11 1.01 1.14 1.17 0.00 0.00 0.00 -
P/EPS 7.41 6.25 5.82 4.40 0.00 0.00 0.00 -
EY 13.49 16.00 17.18 22.72 0.00 0.00 0.00 -
DY 2.99 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.12 1.17 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