[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.27%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 109,762 106,006 94,376 104,027 101,320 101,042 103,480 3.99%
PBT 15,178 15,720 10,800 18,117 16,148 15,602 15,908 -3.07%
Tax -3,546 -3,718 -2,480 -3,909 -4,318 -4,006 -3,940 -6.76%
NP 11,632 12,002 8,320 14,208 11,829 11,596 11,968 -1.87%
-
NP to SH 11,661 12,012 8,320 14,206 11,812 11,620 12,296 -3.46%
-
Tax Rate 23.36% 23.65% 22.96% 21.58% 26.74% 25.68% 24.77% -
Total Cost 98,130 94,004 86,056 89,819 89,490 89,446 91,512 4.75%
-
Net Worth 113,973 112,687 108,160 107,984 103,234 98,433 97,263 11.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 113,973 112,687 108,160 107,984 103,234 98,433 97,263 11.11%
NOSH 119,972 119,880 118,857 119,983 120,040 120,041 120,078 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.60% 11.32% 8.82% 13.66% 11.68% 11.48% 11.57% -
ROE 10.23% 10.66% 7.69% 13.16% 11.44% 11.80% 12.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.49 88.43 79.40 86.70 84.40 84.17 86.18 4.05%
EPS 9.72 10.02 7.00 11.84 9.84 9.68 10.24 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.90 0.86 0.82 0.81 11.18%
Adjusted Per Share Value based on latest NOSH - 119,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.20 29.16 25.96 28.62 27.87 27.80 28.47 3.99%
EPS 3.21 3.30 2.29 3.91 3.25 3.20 3.38 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.31 0.2976 0.2971 0.284 0.2708 0.2676 11.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.94 0.88 1.00 0.85 0.78 0.88 -
P/RPS 0.96 1.06 1.11 1.15 1.01 0.93 1.02 -3.95%
P/EPS 9.05 9.38 12.57 8.45 8.64 8.06 8.59 3.52%
EY 11.05 10.66 7.95 11.84 11.58 12.41 11.64 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.97 1.11 0.99 0.95 1.09 -10.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 -
Price 1.04 0.87 0.94 0.90 0.92 0.89 0.95 -
P/RPS 1.14 0.98 1.18 1.04 1.09 1.06 1.10 2.40%
P/EPS 10.70 8.68 13.43 7.60 9.35 9.19 9.28 9.92%
EY 9.35 11.52 7.45 13.16 10.70 10.88 10.78 -9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 1.03 1.00 1.07 1.09 1.17 -4.59%

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