[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 5.89%
YoY- -60.08%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 265,950 214,564 214,081 210,245 215,072 201,296 199,985 20.95%
PBT 36,732 29,936 15,386 11,801 11,168 8,284 30,066 14.29%
Tax -5,900 -3,540 -3,664 -2,648 -2,524 -1,984 -6,634 -7.52%
NP 30,832 26,396 11,722 9,153 8,644 6,300 23,432 20.09%
-
NP to SH 30,924 26,396 11,898 9,153 8,644 6,300 23,432 20.33%
-
Tax Rate 16.06% 11.83% 23.81% 22.44% 22.60% 23.95% 22.06% -
Total Cost 235,118 188,168 202,359 201,092 206,428 194,996 176,553 21.06%
-
Net Worth 334,353 323,567 323,567 319,972 316,377 312,782 323,567 2.21%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 17,975 35,951 8,987 11,983 17,975 35,951 8,987 58.81%
Div Payout % 58.13% 136.20% 75.54% 130.92% 207.96% 570.67% 38.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 334,353 323,567 323,567 319,972 316,377 312,782 323,567 2.21%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.59% 12.30% 5.48% 4.35% 4.02% 3.13% 11.72% -
ROE 9.25% 8.16% 3.68% 2.86% 2.73% 2.01% 7.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 73.97 59.68 59.55 58.48 59.82 55.99 55.63 20.94%
EPS 8.60 7.36 3.31 2.60 2.40 1.76 6.52 20.29%
DPS 5.00 10.00 2.50 3.33 5.00 10.00 2.50 58.80%
NAPS 0.93 0.90 0.90 0.89 0.88 0.87 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 73.06 58.94 58.81 57.75 59.08 55.30 54.94 20.94%
EPS 8.49 7.25 3.27 2.51 2.37 1.73 6.44 20.25%
DPS 4.94 9.88 2.47 3.29 4.94 9.88 2.47 58.80%
NAPS 0.9185 0.8888 0.8888 0.879 0.8691 0.8592 0.8888 2.21%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.77 1.04 1.39 1.22 1.34 1.68 1.91 -
P/RPS 2.39 1.74 2.33 2.09 2.24 3.00 3.43 -21.42%
P/EPS 20.58 14.17 42.00 47.92 55.73 95.87 29.31 -21.01%
EY 4.86 7.06 2.38 2.09 1.79 1.04 3.41 26.67%
DY 2.82 9.62 1.80 2.73 3.73 5.95 1.31 66.79%
P/NAPS 1.90 1.16 1.54 1.37 1.52 1.93 2.12 -7.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 2.69 1.70 1.30 1.57 1.21 1.40 1.65 -
P/RPS 3.64 2.85 2.18 2.68 2.02 2.50 2.97 14.53%
P/EPS 31.27 23.15 39.28 61.67 50.33 79.89 25.32 15.12%
EY 3.20 4.32 2.55 1.62 1.99 1.25 3.95 -13.10%
DY 1.86 5.88 1.92 2.12 4.13 7.14 1.52 14.41%
P/NAPS 2.89 1.89 1.44 1.76 1.38 1.61 1.83 35.64%

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