[KAWAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 89.0%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,594 104,027 75,990 50,521 25,870 92,188 70,434 -51.73%
PBT 2,700 18,117 12,111 7,801 3,977 17,810 14,281 -67.02%
Tax -620 -3,909 -3,239 -2,003 -985 -3,651 -4,057 -71.38%
NP 2,080 14,208 8,872 5,798 2,992 14,159 10,224 -65.37%
-
NP to SH 2,080 14,206 8,859 5,810 3,074 14,163 10,228 -65.38%
-
Tax Rate 22.96% 21.58% 26.74% 25.68% 24.77% 20.50% 28.41% -
Total Cost 21,514 89,819 67,118 44,723 22,878 78,029 60,210 -49.61%
-
Net Worth 108,160 107,984 103,234 98,433 97,263 93,640 89,987 13.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 108,160 107,984 103,234 98,433 97,263 93,640 89,987 13.03%
NOSH 118,857 119,983 120,040 120,041 120,078 120,052 120,046 -0.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.82% 13.66% 11.68% 11.48% 11.57% 15.36% 14.52% -
ROE 1.92% 13.16% 8.58% 5.90% 3.16% 15.12% 11.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.85 86.70 63.30 42.09 21.54 76.79 58.67 -51.41%
EPS 1.75 11.84 7.38 4.84 2.56 11.80 8.52 -65.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.86 0.82 0.81 0.78 0.7496 13.78%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.49 28.62 20.91 13.90 7.12 25.36 19.38 -51.74%
EPS 0.57 3.91 2.44 1.60 0.85 3.90 2.81 -65.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2976 0.2971 0.284 0.2708 0.2676 0.2576 0.2476 13.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.88 1.00 0.85 0.78 0.88 1.33 1.00 -
P/RPS 4.43 1.15 1.34 1.85 4.08 1.73 1.70 89.25%
P/EPS 50.29 8.45 11.52 16.12 34.38 11.27 11.74 163.52%
EY 1.99 11.84 8.68 6.21 2.91 8.87 8.52 -62.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.11 0.99 0.95 1.09 1.71 1.33 -18.96%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 -
Price 0.94 0.90 0.92 0.89 0.95 0.90 0.93 -
P/RPS 4.74 1.04 1.45 2.11 4.41 1.17 1.59 106.99%
P/EPS 53.71 7.60 12.47 18.39 37.11 7.63 10.92 188.93%
EY 1.86 13.16 8.02 5.44 2.69 13.11 9.16 -65.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.07 1.09 1.17 1.15 1.24 -11.62%

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