[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.85%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,320 101,042 103,480 92,188 93,912 92,248 92,856 5.98%
PBT 16,148 15,602 15,908 17,810 19,041 17,244 17,876 -6.54%
Tax -4,318 -4,006 -3,940 -3,651 -5,409 -4,328 -5,072 -10.16%
NP 11,829 11,596 11,968 14,159 13,632 12,916 12,804 -5.13%
-
NP to SH 11,812 11,620 12,296 14,163 13,637 12,924 12,824 -5.32%
-
Tax Rate 26.74% 25.68% 24.77% 20.50% 28.41% 25.10% 28.37% -
Total Cost 89,490 89,446 91,512 78,029 80,280 79,332 80,052 7.70%
-
Net Worth 103,234 98,433 97,263 93,640 89,987 86,792 83,836 14.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 6,724 -
Div Payout % - - - - - - 52.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 103,234 98,433 97,263 93,640 89,987 86,792 83,836 14.86%
NOSH 120,040 120,041 120,078 120,052 120,046 120,111 120,074 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.68% 11.48% 11.57% 15.36% 14.52% 14.00% 13.79% -
ROE 11.44% 11.80% 12.64% 15.12% 15.15% 14.89% 15.30% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.40 84.17 86.18 76.79 78.23 76.80 77.33 6.00%
EPS 9.84 9.68 10.24 11.80 11.36 10.76 10.68 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.60 -
NAPS 0.86 0.82 0.81 0.78 0.7496 0.7226 0.6982 14.89%
Adjusted Per Share Value based on latest NOSH - 120,067
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.87 27.80 28.47 25.36 25.84 25.38 25.55 5.95%
EPS 3.25 3.20 3.38 3.90 3.75 3.56 3.53 -5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.284 0.2708 0.2676 0.2576 0.2476 0.2388 0.2306 14.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.78 0.88 1.33 1.00 0.90 0.80 -
P/RPS 1.01 0.93 1.02 1.73 1.28 1.17 1.03 -1.29%
P/EPS 8.64 8.06 8.59 11.27 8.80 8.36 7.49 9.98%
EY 11.58 12.41 11.64 8.87 11.36 11.96 13.35 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
P/NAPS 0.99 0.95 1.09 1.71 1.33 1.25 1.15 -9.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 -
Price 0.92 0.89 0.95 0.90 0.93 0.93 0.80 -
P/RPS 1.09 1.06 1.10 1.17 1.19 1.21 1.03 3.84%
P/EPS 9.35 9.19 9.28 7.63 8.19 8.64 7.49 15.92%
EY 10.70 10.88 10.78 13.11 12.22 11.57 13.35 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
P/NAPS 1.07 1.09 1.17 1.15 1.24 1.29 1.15 -4.68%

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