[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.03%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 294,500 298,088 274,704 251,770 245,858 240,710 261,296 8.29%
PBT 42,402 44,428 38,532 36,971 34,002 33,054 37,324 8.86%
Tax -2,660 -5,580 -4,108 -4,671 -4,420 -4,162 -4,584 -30.40%
NP 39,742 38,848 34,424 32,300 29,582 28,892 32,740 13.77%
-
NP to SH 39,793 38,890 34,416 32,303 29,628 28,958 32,796 13.74%
-
Tax Rate 6.27% 12.56% 10.66% 12.63% 13.00% 12.59% 12.28% -
Total Cost 254,757 259,240 240,280 219,470 216,276 211,818 228,556 7.49%
-
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 14,390 21,518 43,036 10,785 14,380 21,571 43,142 -51.87%
Div Payout % 36.16% 55.33% 125.05% 33.39% 48.54% 74.49% 131.55% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
NOSH 360,646 359,534 359,519 359,519 359,519 359,519 359,519 0.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.49% 13.03% 12.53% 12.83% 12.03% 12.00% 12.53% -
ROE 10.24% 10.33% 9.41% 8.72% 8.24% 8.30% 9.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 81.86 83.12 76.60 70.03 68.39 66.95 72.68 8.24%
EPS 11.08 10.84 9.60 8.99 8.24 8.06 9.12 13.84%
DPS 4.00 6.00 12.00 3.00 4.00 6.00 12.00 -51.89%
NAPS 1.08 1.05 1.02 1.03 1.00 0.97 0.96 8.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 81.02 82.01 75.57 69.27 67.64 66.22 71.89 8.28%
EPS 10.95 10.70 9.47 8.89 8.15 7.97 9.02 13.78%
DPS 3.96 5.92 11.84 2.97 3.96 5.93 11.87 -51.86%
NAPS 1.069 1.036 1.0064 1.0188 0.9891 0.9594 0.9495 8.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.15 1.67 1.64 1.64 1.85 1.96 1.86 -
P/RPS 2.63 2.01 2.14 2.34 2.71 2.93 2.56 1.81%
P/EPS 19.44 15.40 17.09 18.25 22.45 24.33 20.39 -3.12%
EY 5.14 6.49 5.85 5.48 4.45 4.11 4.90 3.23%
DY 1.86 3.59 7.32 1.83 2.16 3.06 6.45 -56.31%
P/NAPS 1.99 1.59 1.61 1.59 1.85 2.02 1.94 1.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 -
Price 2.26 2.02 1.68 1.64 1.72 1.85 2.06 -
P/RPS 2.76 2.43 2.19 2.34 2.52 2.76 2.83 -1.65%
P/EPS 20.43 18.63 17.51 18.25 20.87 22.97 22.58 -6.44%
EY 4.89 5.37 5.71 5.48 4.79 4.35 4.43 6.80%
DY 1.77 2.97 7.14 1.83 2.33 3.24 5.83 -54.79%
P/NAPS 2.09 1.92 1.65 1.59 1.72 1.91 2.15 -1.86%

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