[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.16%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 166,454 163,266 149,372 149,524 151,128 150,240 137,480 13.58%
PBT 43,141 34,874 29,372 26,285 26,310 25,214 21,780 57.65%
Tax -9,570 -9,232 -7,156 -5,356 -5,818 -6,026 -5,028 53.52%
NP 33,570 25,642 22,216 20,929 20,492 19,188 16,752 58.88%
-
NP to SH 33,446 25,648 22,216 20,908 20,466 19,156 16,712 58.74%
-
Tax Rate 22.18% 26.47% 24.36% 20.38% 22.11% 23.90% 23.09% -
Total Cost 132,884 137,624 127,156 128,595 130,636 131,052 120,728 6.59%
-
Net Worth 193,847 185,796 158,946 107,105 147,058 138,899 133,263 28.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 14,615 - - 1,304 25,932 -
Div Payout % - - 65.79% - - 6.81% 155.17% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,847 185,796 158,946 107,105 147,058 138,899 133,263 28.35%
NOSH 191,928 201,952 182,697 126,006 121,536 120,781 120,057 36.68%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.17% 15.71% 14.87% 14.00% 13.56% 12.77% 12.19% -
ROE 17.25% 13.80% 13.98% 19.52% 13.92% 13.79% 12.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 86.73 80.84 81.76 118.66 124.35 124.39 114.51 -16.89%
EPS 17.43 12.70 12.16 11.51 16.84 15.86 13.92 16.15%
DPS 0.00 0.00 8.00 0.00 0.00 1.08 21.60 -
NAPS 1.01 0.92 0.87 0.85 1.21 1.15 1.11 -6.09%
Adjusted Per Share Value based on latest NOSH - 125,949
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.72 44.85 41.03 41.07 41.51 41.27 37.77 13.56%
EPS 9.19 7.05 6.10 5.74 5.62 5.26 4.59 58.78%
DPS 0.00 0.00 4.01 0.00 0.00 0.36 7.12 -
NAPS 0.5325 0.5104 0.4366 0.2942 0.404 0.3816 0.3661 28.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.42 2.42 1.80 1.40 2.37 2.15 1.90 -
P/RPS 2.79 2.99 2.20 1.18 1.91 1.73 1.66 41.31%
P/EPS 13.89 19.06 14.80 8.44 14.07 13.56 13.65 1.16%
EY 7.20 5.25 6.76 11.85 7.11 7.38 7.33 -1.18%
DY 0.00 0.00 4.44 0.00 0.00 0.50 11.37 -
P/NAPS 2.40 2.63 2.07 1.65 1.96 1.87 1.71 25.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 -
Price 2.80 2.48 1.84 1.60 2.21 2.50 1.84 -
P/RPS 3.23 3.07 2.25 1.35 1.78 2.01 1.61 59.00%
P/EPS 16.07 19.53 15.13 9.64 13.12 15.76 13.22 13.88%
EY 6.22 5.12 6.61 10.37 7.62 6.34 7.57 -12.26%
DY 0.00 0.00 4.35 0.00 0.00 0.43 11.74 -
P/NAPS 2.77 2.70 2.11 1.88 1.83 2.17 1.66 40.64%

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