[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 6.23%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 307,172 301,030 293,112 316,412 293,231 294,500 298,088 2.01%
PBT 34,267 32,030 30,878 36,572 40,143 42,402 44,428 -15.85%
Tax -4,138 -3,669 -3,714 -5,060 -1,666 -2,660 -5,580 -18.02%
NP 30,129 28,361 27,164 31,512 38,477 39,742 38,848 -15.54%
-
NP to SH 30,129 28,361 27,164 31,512 38,498 39,793 38,890 -15.60%
-
Tax Rate 12.08% 11.45% 12.03% 13.84% 4.15% 6.27% 12.56% -
Total Cost 277,043 272,669 265,948 284,900 254,754 254,757 259,240 4.51%
-
Net Worth 389,551 404,522 398,839 395,214 398,296 388,550 376,575 2.27%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 12,985 17,183 26,105 52,211 10,862 14,390 21,518 -28.52%
Div Payout % 43.10% 60.59% 96.10% 165.69% 28.22% 36.16% 55.33% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 389,551 404,522 398,839 395,214 398,296 388,550 376,575 2.27%
NOSH 357,984 357,984 362,581 362,581 362,581 360,646 359,534 -0.28%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.81% 9.42% 9.27% 9.96% 13.12% 13.49% 13.03% -
ROE 7.73% 7.01% 6.81% 7.97% 9.67% 10.24% 10.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 85.16 84.09 80.84 87.27 80.98 81.86 83.12 1.62%
EPS 8.35 7.92 7.50 8.68 10.70 11.08 10.84 -15.92%
DPS 3.60 4.80 7.20 14.40 3.00 4.00 6.00 -28.79%
NAPS 1.08 1.13 1.10 1.09 1.10 1.08 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 357,984
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.51 82.82 80.64 87.05 80.67 81.02 82.01 2.01%
EPS 8.29 7.80 7.47 8.67 10.59 10.95 10.70 -15.60%
DPS 3.57 4.73 7.18 14.36 2.99 3.96 5.92 -28.55%
NAPS 1.0717 1.1129 1.0973 1.0873 1.0958 1.069 1.036 2.27%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 1.80 1.90 2.12 2.22 2.15 1.67 -
P/RPS 2.11 2.14 2.35 2.43 2.74 2.63 2.01 3.28%
P/EPS 21.55 22.72 25.36 24.39 20.88 19.44 15.40 25.03%
EY 4.64 4.40 3.94 4.10 4.79 5.14 6.49 -19.99%
DY 2.00 2.67 3.79 6.79 1.35 1.86 3.59 -32.22%
P/NAPS 1.67 1.59 1.73 1.94 2.02 1.99 1.59 3.31%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 -
Price 1.80 1.85 1.85 2.20 2.22 2.26 2.02 -
P/RPS 2.11 2.20 2.29 2.52 2.74 2.76 2.43 -8.96%
P/EPS 21.55 23.35 24.69 25.31 20.88 20.43 18.63 10.16%
EY 4.64 4.28 4.05 3.95 4.79 4.89 5.37 -9.25%
DY 2.00 2.59 3.89 6.55 1.35 1.77 2.97 -23.11%
P/NAPS 1.67 1.64 1.68 2.02 2.02 2.09 1.92 -8.85%

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