[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.54%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 92,248 92,856 87,635 89,718 87,260 83,912 75,225 14.61%
PBT 17,244 17,876 17,745 17,833 17,116 15,512 12,102 26.70%
Tax -4,328 -5,072 -4,181 -5,422 -4,286 -3,900 -2,625 39.69%
NP 12,916 12,804 13,564 12,410 12,830 11,612 9,477 22.99%
-
NP to SH 12,924 12,824 13,575 12,453 12,910 11,656 9,492 22.91%
-
Tax Rate 25.10% 28.37% 23.56% 30.40% 25.04% 25.14% 21.69% -
Total Cost 79,332 80,052 74,071 77,308 74,430 72,300 65,748 13.37%
-
Net Worth 86,792 83,836 82,751 79,233 76,788 73,149 69,599 15.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,724 - - - - 1,679 -
Div Payout % - 52.43% - - - - 17.70% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 86,792 83,836 82,751 79,233 76,788 73,149 69,599 15.90%
NOSH 120,111 120,074 119,929 120,051 119,981 119,917 120,000 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.00% 13.79% 15.48% 13.83% 14.70% 13.84% 12.60% -
ROE 14.89% 15.30% 16.40% 15.72% 16.81% 15.93% 13.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.80 77.33 73.07 74.73 72.73 69.97 62.69 14.53%
EPS 10.76 10.68 11.31 10.37 10.76 9.72 7.91 22.83%
DPS 0.00 5.60 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.7226 0.6982 0.69 0.66 0.64 0.61 0.58 15.83%
Adjusted Per Share Value based on latest NOSH - 120,208
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.34 25.51 24.07 24.65 23.97 23.05 20.66 14.62%
EPS 3.55 3.52 3.73 3.42 3.55 3.20 2.61 22.82%
DPS 0.00 1.85 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2384 0.2303 0.2273 0.2177 0.2109 0.2009 0.1912 15.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.90 0.80 0.86 0.79 0.43 0.52 0.30 -
P/RPS 1.17 1.03 1.18 1.06 0.59 0.74 0.48 81.41%
P/EPS 8.36 7.49 7.60 7.62 4.00 5.35 3.79 69.69%
EY 11.96 13.35 13.16 13.13 25.02 18.69 26.37 -41.05%
DY 0.00 7.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 1.25 1.15 1.25 1.20 0.67 0.85 0.52 79.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 -
Price 0.93 0.80 0.77 0.98 0.53 0.47 0.53 -
P/RPS 1.21 1.03 1.05 1.31 0.73 0.67 0.85 26.62%
P/EPS 8.64 7.49 6.80 9.45 4.93 4.84 6.70 18.52%
EY 11.57 13.35 14.70 10.59 20.30 20.68 14.92 -15.63%
DY 0.00 7.00 0.00 0.00 0.00 0.00 2.64 -
P/NAPS 1.29 1.15 1.12 1.48 0.83 0.77 0.91 26.27%

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