[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.18%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 126,426 125,865 121,444 113,360 110,226 109,762 106,006 12.42%
PBT 20,645 20,460 19,450 16,352 16,881 15,178 15,720 19.86%
Tax -4,484 -4,842 -4,568 -3,808 -3,350 -3,546 -3,718 13.26%
NP 16,161 15,617 14,882 12,544 13,531 11,632 12,002 21.87%
-
NP to SH 16,176 15,600 14,844 12,572 13,544 11,661 12,012 21.88%
-
Tax Rate 21.72% 23.67% 23.49% 23.29% 19.84% 23.36% 23.65% -
Total Cost 110,265 110,248 106,562 100,816 96,695 98,130 94,004 11.19%
-
Net Worth 135,600 130,800 126,101 122,361 118,791 113,973 112,687 13.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 135,600 130,800 126,101 122,361 118,791 113,973 112,687 13.09%
NOSH 120,000 120,000 120,097 119,961 119,991 119,972 119,880 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.78% 12.41% 12.25% 11.07% 12.28% 10.60% 11.32% -
ROE 11.93% 11.93% 11.77% 10.27% 11.40% 10.23% 10.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.35 104.89 101.12 94.50 91.86 91.49 88.43 12.34%
EPS 13.48 13.00 12.36 10.48 11.29 9.72 10.02 21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.05 1.02 0.99 0.95 0.94 13.01%
Adjusted Per Share Value based on latest NOSH - 119,961
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.73 34.58 33.36 31.14 30.28 30.15 29.12 12.42%
EPS 4.44 4.29 4.08 3.45 3.72 3.20 3.30 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.3593 0.3464 0.3361 0.3263 0.3131 0.3096 13.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.39 1.05 0.925 0.83 0.87 0.88 0.94 -
P/RPS 1.32 1.00 0.91 0.88 0.95 0.96 1.06 15.70%
P/EPS 10.31 8.08 7.48 7.92 7.71 9.05 9.38 6.48%
EY 9.70 12.38 13.36 12.63 12.97 11.05 10.66 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.96 0.88 0.81 0.88 0.93 1.00 14.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 -
Price 1.85 1.13 0.94 0.905 0.85 1.04 0.87 -
P/RPS 1.76 1.08 0.93 0.96 0.93 1.14 0.98 47.59%
P/EPS 13.72 8.69 7.61 8.64 7.53 10.70 8.68 35.57%
EY 7.29 11.50 13.15 11.58 13.28 9.35 11.52 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 0.90 0.89 0.86 1.09 0.93 45.81%

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