[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -41.43%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,226 109,762 106,006 94,376 104,027 101,320 101,042 5.94%
PBT 16,881 15,178 15,720 10,800 18,117 16,148 15,602 5.36%
Tax -3,350 -3,546 -3,718 -2,480 -3,909 -4,318 -4,006 -11.19%
NP 13,531 11,632 12,002 8,320 14,208 11,829 11,596 10.78%
-
NP to SH 13,544 11,661 12,012 8,320 14,206 11,812 11,620 10.70%
-
Tax Rate 19.84% 23.36% 23.65% 22.96% 21.58% 26.74% 25.68% -
Total Cost 96,695 98,130 94,004 86,056 89,819 89,490 89,446 5.30%
-
Net Worth 118,791 113,973 112,687 108,160 107,984 103,234 98,433 13.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,791 113,973 112,687 108,160 107,984 103,234 98,433 13.28%
NOSH 119,991 119,972 119,880 118,857 119,983 120,040 120,041 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.28% 10.60% 11.32% 8.82% 13.66% 11.68% 11.48% -
ROE 11.40% 10.23% 10.66% 7.69% 13.16% 11.44% 11.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 91.86 91.49 88.43 79.40 86.70 84.40 84.17 5.97%
EPS 11.29 9.72 10.02 7.00 11.84 9.84 9.68 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.94 0.91 0.90 0.86 0.82 13.31%
Adjusted Per Share Value based on latest NOSH - 118,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.28 30.15 29.12 25.93 28.58 27.83 27.76 5.93%
EPS 3.72 3.20 3.30 2.29 3.90 3.24 3.19 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3263 0.3131 0.3096 0.2971 0.2966 0.2836 0.2704 13.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.88 0.94 0.88 1.00 0.85 0.78 -
P/RPS 0.95 0.96 1.06 1.11 1.15 1.01 0.93 1.42%
P/EPS 7.71 9.05 9.38 12.57 8.45 8.64 8.06 -2.90%
EY 12.97 11.05 10.66 7.95 11.84 11.58 12.41 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 1.00 0.97 1.11 0.99 0.95 -4.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.85 1.04 0.87 0.94 0.90 0.92 0.89 -
P/RPS 0.93 1.14 0.98 1.18 1.04 1.09 1.06 -8.31%
P/EPS 7.53 10.70 8.68 13.43 7.60 9.35 9.19 -12.38%
EY 13.28 9.35 11.52 7.45 13.16 10.70 10.88 14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 0.93 1.03 1.00 1.07 1.09 -14.55%

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