[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -44.77%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 199,985 196,220 197,332 185,124 196,282 200,430 205,226 -1.70%
PBT 30,066 26,490 23,870 19,032 36,053 38,757 36,470 -12.04%
Tax -6,634 -3,564 -3,670 -2,956 -6,947 -7,805 -7,648 -9.02%
NP 23,432 22,926 20,200 16,076 29,106 30,952 28,822 -12.85%
-
NP to SH 23,432 22,926 20,200 16,076 29,106 31,005 28,882 -12.97%
-
Tax Rate 22.06% 13.45% 15.37% 15.53% 19.27% 20.14% 20.97% -
Total Cost 176,553 173,293 177,132 169,048 167,176 169,478 176,404 0.05%
-
Net Worth 323,567 316,377 309,186 301,996 309,186 305,591 296,363 6.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,987 1,198 17,975 35,951 898 11,983 13,471 -23.59%
Div Payout % 38.36% 5.23% 88.99% 223.64% 3.09% 38.65% 46.64% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 323,567 316,377 309,186 301,996 309,186 305,591 296,363 6.01%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 269,421 21.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.72% 11.68% 10.24% 8.68% 14.83% 15.44% 14.04% -
ROE 7.24% 7.25% 6.53% 5.32% 9.41% 10.15% 9.75% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.63 54.58 54.89 51.49 54.60 55.75 76.17 -18.85%
EPS 6.52 6.37 5.62 4.48 8.10 8.63 10.72 -28.14%
DPS 2.50 0.33 5.00 10.00 0.25 3.33 5.00 -36.92%
NAPS 0.90 0.88 0.86 0.84 0.86 0.85 1.10 -12.48%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.94 53.90 54.21 50.85 53.92 55.06 56.38 -1.70%
EPS 6.44 6.30 5.55 4.42 8.00 8.52 7.93 -12.92%
DPS 2.47 0.33 4.94 9.88 0.25 3.29 3.70 -23.56%
NAPS 0.8888 0.8691 0.8493 0.8296 0.8493 0.8395 0.8141 6.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.91 2.20 2.40 2.22 2.94 3.41 4.95 -
P/RPS 3.43 4.03 4.37 4.31 5.39 6.12 6.50 -34.62%
P/EPS 29.31 34.50 42.72 49.65 36.32 39.54 46.18 -26.08%
EY 3.41 2.90 2.34 2.01 2.75 2.53 2.17 35.05%
DY 1.31 0.15 2.08 4.50 0.09 0.98 1.01 18.87%
P/NAPS 2.12 2.50 2.79 2.64 3.42 4.01 4.50 -39.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 -
Price 1.65 1.97 2.45 2.15 2.64 3.10 4.70 -
P/RPS 2.97 3.61 4.46 4.18 4.84 5.56 6.17 -38.49%
P/EPS 25.32 30.89 43.61 48.08 32.61 35.95 43.84 -30.57%
EY 3.95 3.24 2.29 2.08 3.07 2.78 2.28 44.10%
DY 1.52 0.17 2.04 4.65 0.09 1.08 1.06 27.07%
P/NAPS 1.83 2.24 2.85 2.56 3.07 3.65 4.27 -43.06%

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