[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 3.31%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 149,524 151,128 150,240 137,480 126,426 125,865 121,444 14.83%
PBT 26,285 26,310 25,214 21,780 20,645 20,460 19,450 22.16%
Tax -5,356 -5,818 -6,026 -5,028 -4,484 -4,842 -4,568 11.16%
NP 20,929 20,492 19,188 16,752 16,161 15,617 14,882 25.44%
-
NP to SH 20,908 20,466 19,156 16,712 16,176 15,600 14,844 25.57%
-
Tax Rate 20.38% 22.11% 23.90% 23.09% 21.72% 23.67% 23.49% -
Total Cost 128,595 130,636 131,052 120,728 110,265 110,248 106,562 13.30%
-
Net Worth 107,105 147,058 138,899 133,263 135,600 130,800 126,101 -10.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 1,304 25,932 - - - -
Div Payout % - - 6.81% 155.17% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,105 147,058 138,899 133,263 135,600 130,800 126,101 -10.28%
NOSH 126,006 121,536 120,781 120,057 120,000 120,000 120,097 3.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.00% 13.56% 12.77% 12.19% 12.78% 12.41% 12.25% -
ROE 19.52% 13.92% 13.79% 12.54% 11.93% 11.93% 11.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.66 124.35 124.39 114.51 105.35 104.89 101.12 11.22%
EPS 11.51 16.84 15.86 13.92 13.48 13.00 12.36 -4.62%
DPS 0.00 0.00 1.08 21.60 0.00 0.00 0.00 -
NAPS 0.85 1.21 1.15 1.11 1.13 1.09 1.05 -13.10%
Adjusted Per Share Value based on latest NOSH - 120,057
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.14 41.58 41.33 37.82 34.78 34.63 33.41 14.84%
EPS 5.75 5.63 5.27 4.60 4.45 4.29 4.08 25.62%
DPS 0.00 0.00 0.36 7.13 0.00 0.00 0.00 -
NAPS 0.2947 0.4046 0.3821 0.3666 0.3731 0.3598 0.3469 -10.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 2.37 2.15 1.90 1.39 1.05 0.925 -
P/RPS 1.18 1.91 1.73 1.66 1.32 1.00 0.91 18.85%
P/EPS 8.44 14.07 13.56 13.65 10.31 8.08 7.48 8.35%
EY 11.85 7.11 7.38 7.33 9.70 12.38 13.36 -7.66%
DY 0.00 0.00 0.50 11.37 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.87 1.71 1.23 0.96 0.88 51.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 -
Price 1.60 2.21 2.50 1.84 1.85 1.13 0.94 -
P/RPS 1.35 1.78 2.01 1.61 1.76 1.08 0.93 28.11%
P/EPS 9.64 13.12 15.76 13.22 13.72 8.69 7.61 17.02%
EY 10.37 7.62 6.34 7.57 7.29 11.50 13.15 -14.60%
DY 0.00 0.00 0.43 11.74 0.00 0.00 0.00 -
P/NAPS 1.88 1.83 2.17 1.66 1.64 1.04 0.90 63.19%

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