[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.24%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 192,440 194,030 166,024 165,773 166,454 163,266 149,372 18.34%
PBT 42,524 35,562 22,512 40,121 43,141 34,874 29,372 27.89%
Tax -8,140 -8,480 -5,052 -8,094 -9,570 -9,232 -7,156 8.94%
NP 34,384 27,082 17,460 32,027 33,570 25,642 22,216 33.69%
-
NP to SH 34,384 27,082 17,460 32,027 33,446 25,648 22,216 33.69%
-
Tax Rate 19.14% 23.85% 22.44% 20.17% 22.18% 26.47% 24.36% -
Total Cost 158,056 166,948 148,564 133,746 132,884 137,624 127,156 15.56%
-
Net Worth 261,503 237,882 220,454 201,513 193,847 185,796 158,946 39.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 807 1,143 2,204 - - - 14,615 -85.42%
Div Payout % 2.35% 4.22% 12.63% - - - 65.79% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 261,503 237,882 220,454 201,513 193,847 185,796 158,946 39.23%
NOSH 269,639 228,733 220,454 195,644 191,928 201,952 182,697 29.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.87% 13.96% 10.52% 19.32% 20.17% 15.71% 14.87% -
ROE 13.15% 11.38% 7.92% 15.89% 17.25% 13.80% 13.98% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.48 84.83 75.31 84.73 86.73 80.84 81.76 -1.86%
EPS 14.20 11.84 7.92 16.37 17.43 12.70 12.16 10.86%
DPS 0.33 0.50 1.00 0.00 0.00 0.00 8.00 -87.99%
NAPS 1.08 1.04 1.00 1.03 1.01 0.92 0.87 15.46%
Adjusted Per Share Value based on latest NOSH - 195,549
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 52.88 53.32 45.62 45.55 45.74 44.86 41.05 18.33%
EPS 9.45 7.44 4.80 8.80 9.19 7.05 6.10 33.77%
DPS 0.22 0.31 0.61 0.00 0.00 0.00 4.02 -85.50%
NAPS 0.7186 0.6537 0.6058 0.5537 0.5327 0.5106 0.4368 39.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.79 3.65 3.47 3.59 2.42 2.42 1.80 -
P/RPS 4.77 4.30 4.61 4.24 2.79 2.99 2.20 67.28%
P/EPS 26.69 30.83 43.81 21.93 13.89 19.06 14.80 47.99%
EY 3.75 3.24 2.28 4.56 7.20 5.25 6.76 -32.41%
DY 0.09 0.14 0.29 0.00 0.00 0.00 4.44 -92.51%
P/NAPS 3.51 3.51 3.47 3.49 2.40 2.63 2.07 42.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 -
Price 3.79 3.28 3.00 3.65 2.80 2.48 1.84 -
P/RPS 4.77 3.87 3.98 4.31 3.23 3.07 2.25 64.80%
P/EPS 26.69 27.70 37.88 22.30 16.07 19.53 15.13 45.84%
EY 3.75 3.61 2.64 4.48 6.22 5.12 6.61 -31.39%
DY 0.09 0.15 0.33 0.00 0.00 0.00 4.35 -92.41%
P/NAPS 3.51 3.15 3.00 3.54 2.77 2.70 2.11 40.26%

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