[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.29%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 89,718 87,260 83,912 75,225 74,332 66,820 61,824 28.14%
PBT 17,833 17,116 15,512 12,102 11,533 8,660 6,396 97.97%
Tax -5,422 -4,286 -3,900 -2,625 -2,013 -1,330 -928 224.04%
NP 12,410 12,830 11,612 9,477 9,520 7,330 5,468 72.61%
-
NP to SH 12,453 12,910 11,656 9,492 9,520 7,342 5,468 73.01%
-
Tax Rate 30.40% 25.04% 25.14% 21.69% 17.45% 15.36% 14.51% -
Total Cost 77,308 74,430 72,300 65,748 64,812 59,490 56,356 23.43%
-
Net Worth 79,233 76,788 73,149 69,599 68,170 64,782 61,554 18.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,679 - - - -
Div Payout % - - - 17.70% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,233 76,788 73,149 69,599 68,170 64,782 61,554 18.31%
NOSH 120,051 119,981 119,917 120,000 119,597 79,978 79,941 31.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.83% 14.70% 13.84% 12.60% 12.81% 10.97% 8.84% -
ROE 15.72% 16.81% 15.93% 13.64% 13.96% 11.33% 8.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.73 72.73 69.97 62.69 62.15 83.55 77.34 -2.26%
EPS 10.37 10.76 9.72 7.91 7.96 9.18 6.84 31.93%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.61 0.58 0.57 0.81 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.68 24.01 23.09 20.70 20.45 18.38 17.01 28.13%
EPS 3.43 3.55 3.21 2.61 2.62 2.02 1.50 73.48%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.218 0.2113 0.2012 0.1915 0.1875 0.1782 0.1693 18.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.43 0.52 0.30 0.33 0.66 0.66 -
P/RPS 1.06 0.59 0.74 0.48 0.53 0.79 0.85 15.84%
P/EPS 7.62 4.00 5.35 3.79 4.15 7.19 9.65 -14.55%
EY 13.13 25.02 18.69 26.37 24.12 13.91 10.36 17.09%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.85 0.52 0.58 0.81 0.86 24.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 -
Price 0.98 0.53 0.47 0.53 0.31 0.40 0.63 -
P/RPS 1.31 0.73 0.67 0.85 0.50 0.48 0.81 37.74%
P/EPS 9.45 4.93 4.84 6.70 3.89 4.36 9.21 1.72%
EY 10.59 20.30 20.68 14.92 25.68 22.95 10.86 -1.66%
DY 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
P/NAPS 1.48 0.83 0.77 0.91 0.54 0.49 0.82 48.18%

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