[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.14%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 125,865 121,444 113,360 110,226 109,762 106,006 94,376 21.13%
PBT 20,460 19,450 16,352 16,881 15,178 15,720 10,800 53.04%
Tax -4,842 -4,568 -3,808 -3,350 -3,546 -3,718 -2,480 56.14%
NP 15,617 14,882 12,544 13,531 11,632 12,002 8,320 52.10%
-
NP to SH 15,600 14,844 12,572 13,544 11,661 12,012 8,320 51.99%
-
Tax Rate 23.67% 23.49% 23.29% 19.84% 23.36% 23.65% 22.96% -
Total Cost 110,248 106,562 100,816 96,695 98,130 94,004 86,056 17.93%
-
Net Worth 130,800 126,101 122,361 118,791 113,973 112,687 108,160 13.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 130,800 126,101 122,361 118,791 113,973 112,687 108,160 13.49%
NOSH 120,000 120,097 119,961 119,991 119,972 119,880 118,857 0.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.41% 12.25% 11.07% 12.28% 10.60% 11.32% 8.82% -
ROE 11.93% 11.77% 10.27% 11.40% 10.23% 10.66% 7.69% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 104.89 101.12 94.50 91.86 91.49 88.43 79.40 20.37%
EPS 13.00 12.36 10.48 11.29 9.72 10.02 7.00 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 0.95 0.94 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 120,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.63 33.41 31.19 30.32 30.20 29.16 25.96 21.15%
EPS 4.29 4.08 3.46 3.73 3.21 3.30 2.29 51.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3469 0.3366 0.3268 0.3136 0.31 0.2976 13.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.925 0.83 0.87 0.88 0.94 0.88 -
P/RPS 1.00 0.91 0.88 0.95 0.96 1.06 1.11 -6.71%
P/EPS 8.08 7.48 7.92 7.71 9.05 9.38 12.57 -25.49%
EY 12.38 13.36 12.63 12.97 11.05 10.66 7.95 34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.81 0.88 0.93 1.00 0.97 -0.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 -
Price 1.13 0.94 0.905 0.85 1.04 0.87 0.94 -
P/RPS 1.08 0.93 0.96 0.93 1.14 0.98 1.18 -5.72%
P/EPS 8.69 7.61 8.64 7.53 10.70 8.68 13.43 -25.16%
EY 11.50 13.15 11.58 13.28 9.35 11.52 7.45 33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.89 0.86 1.09 0.93 1.03 0.64%

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