[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.54%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 293,231 294,500 298,088 274,704 251,770 245,858 240,710 14.02%
PBT 40,143 42,402 44,428 38,532 36,971 34,002 33,054 13.78%
Tax -1,666 -2,660 -5,580 -4,108 -4,671 -4,420 -4,162 -45.59%
NP 38,477 39,742 38,848 34,424 32,300 29,582 28,892 20.98%
-
NP to SH 38,498 39,793 38,890 34,416 32,303 29,628 28,958 20.84%
-
Tax Rate 4.15% 6.27% 12.56% 10.66% 12.63% 13.00% 12.59% -
Total Cost 254,754 254,757 259,240 240,280 219,470 216,276 211,818 13.05%
-
Net Worth 398,296 388,550 376,575 365,810 370,305 359,519 348,734 9.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,862 14,390 21,518 43,036 10,785 14,380 21,571 -36.62%
Div Payout % 28.22% 36.16% 55.33% 125.05% 33.39% 48.54% 74.49% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 398,296 388,550 376,575 365,810 370,305 359,519 348,734 9.23%
NOSH 362,581 360,646 359,534 359,519 359,519 359,519 359,519 0.56%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.12% 13.49% 13.03% 12.53% 12.83% 12.03% 12.00% -
ROE 9.67% 10.24% 10.33% 9.41% 8.72% 8.24% 8.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.98 81.86 83.12 76.60 70.03 68.39 66.95 13.48%
EPS 10.70 11.08 10.84 9.60 8.99 8.24 8.06 20.72%
DPS 3.00 4.00 6.00 12.00 3.00 4.00 6.00 -36.92%
NAPS 1.10 1.08 1.05 1.02 1.03 1.00 0.97 8.72%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.55 80.90 81.88 75.46 69.16 67.54 66.12 14.02%
EPS 10.58 10.93 10.68 9.45 8.87 8.14 7.95 20.92%
DPS 2.98 3.95 5.91 11.82 2.96 3.95 5.93 -36.71%
NAPS 1.0941 1.0673 1.0344 1.0049 1.0172 0.9876 0.958 9.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.22 2.15 1.67 1.64 1.64 1.85 1.96 -
P/RPS 2.74 2.63 2.01 2.14 2.34 2.71 2.93 -4.35%
P/EPS 20.88 19.44 15.40 17.09 18.25 22.45 24.33 -9.66%
EY 4.79 5.14 6.49 5.85 5.48 4.45 4.11 10.71%
DY 1.35 1.86 3.59 7.32 1.83 2.16 3.06 -41.96%
P/NAPS 2.02 1.99 1.59 1.61 1.59 1.85 2.02 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 -
Price 2.22 2.26 2.02 1.68 1.64 1.72 1.85 -
P/RPS 2.74 2.76 2.43 2.19 2.34 2.52 2.76 -0.48%
P/EPS 20.88 20.43 18.63 17.51 18.25 20.87 22.97 -6.14%
EY 4.79 4.89 5.37 5.71 5.48 4.79 4.35 6.61%
DY 1.35 1.77 2.97 7.14 1.83 2.33 3.24 -44.12%
P/NAPS 2.02 2.09 1.92 1.65 1.59 1.72 1.91 3.79%

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