[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 26.96%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 205,226 190,056 186,948 192,440 194,030 166,024 165,773 15.31%
PBT 36,470 28,008 41,540 42,524 35,562 22,512 40,121 -6.16%
Tax -7,648 -6,296 -8,558 -8,140 -8,480 -5,052 -8,094 -3.71%
NP 28,822 21,712 32,982 34,384 27,082 17,460 32,027 -6.79%
-
NP to SH 28,882 21,780 32,982 34,384 27,082 17,460 32,027 -6.66%
-
Tax Rate 20.97% 22.48% 20.60% 19.14% 23.85% 22.44% 20.17% -
Total Cost 176,404 168,344 153,966 158,056 166,948 148,564 133,746 20.28%
-
Net Worth 296,363 288,423 268,930 261,503 237,882 220,454 201,513 29.35%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,471 26,955 1,494 807 1,143 2,204 - -
Div Payout % 46.64% 123.76% 4.53% 2.35% 4.22% 12.63% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 296,363 288,423 268,930 261,503 237,882 220,454 201,513 29.35%
NOSH 269,421 269,554 269,639 269,639 228,733 220,454 195,644 23.80%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.04% 11.42% 17.64% 17.87% 13.96% 10.52% 19.32% -
ROE 9.75% 7.55% 12.26% 13.15% 11.38% 7.92% 15.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.17 70.51 75.08 79.48 84.83 75.31 84.73 -6.85%
EPS 10.72 8.08 9.17 14.20 11.84 7.92 16.37 -24.60%
DPS 5.00 10.00 0.60 0.33 0.50 1.00 0.00 -
NAPS 1.10 1.07 1.08 1.08 1.04 1.00 1.03 4.48%
Adjusted Per Share Value based on latest NOSH - 269,639
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.38 52.21 51.35 52.86 53.30 45.61 45.54 15.31%
EPS 7.93 5.98 9.06 9.45 7.44 4.80 8.80 -6.71%
DPS 3.70 7.40 0.41 0.22 0.31 0.61 0.00 -
NAPS 0.8141 0.7923 0.7387 0.7183 0.6535 0.6056 0.5536 29.34%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.95 4.18 3.80 3.79 3.65 3.47 3.59 -
P/RPS 6.50 5.93 5.06 4.77 4.30 4.61 4.24 32.98%
P/EPS 46.18 51.73 28.69 26.69 30.83 43.81 21.93 64.36%
EY 2.17 1.93 3.49 3.75 3.24 2.28 4.56 -39.07%
DY 1.01 2.39 0.16 0.09 0.14 0.29 0.00 -
P/NAPS 4.50 3.91 3.52 3.51 3.51 3.47 3.49 18.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 -
Price 4.70 4.75 4.41 3.79 3.28 3.00 3.65 -
P/RPS 6.17 6.74 5.87 4.77 3.87 3.98 4.31 27.04%
P/EPS 43.84 58.79 33.29 26.69 27.70 37.88 22.30 56.99%
EY 2.28 1.70 3.00 3.75 3.61 2.64 4.48 -36.28%
DY 1.06 2.11 0.14 0.09 0.15 0.33 0.00 -
P/NAPS 4.27 4.44 4.08 3.51 3.15 3.00 3.54 13.32%

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