[KAWAN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 188.75%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,340 110,226 82,322 53,003 23,594 104,027 75,990 -48.15%
PBT 4,088 16,881 11,384 7,860 2,700 18,117 12,111 -51.48%
Tax -952 -3,350 -2,660 -1,859 -620 -3,909 -3,239 -55.76%
NP 3,136 13,531 8,724 6,001 2,080 14,208 8,872 -49.97%
-
NP to SH 3,143 13,544 8,746 6,006 2,080 14,206 8,859 -49.85%
-
Tax Rate 23.29% 19.84% 23.37% 23.65% 22.96% 21.58% 26.74% -
Total Cost 25,204 96,695 73,598 47,002 21,514 89,819 67,118 -47.91%
-
Net Worth 122,361 118,791 113,973 112,687 108,160 107,984 103,234 11.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 122,361 118,791 113,973 112,687 108,160 107,984 103,234 11.98%
NOSH 119,961 119,991 119,972 119,880 118,857 119,983 120,040 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.07% 12.28% 10.60% 11.32% 8.82% 13.66% 11.68% -
ROE 2.57% 11.40% 7.67% 5.33% 1.92% 13.16% 8.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.62 91.86 68.62 44.21 19.85 86.70 63.30 -48.13%
EPS 2.62 11.29 7.29 5.01 1.75 11.84 7.38 -49.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.95 0.94 0.91 0.90 0.86 12.03%
Adjusted Per Share Value based on latest NOSH - 120,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.79 30.29 22.62 14.56 6.48 28.59 20.88 -48.14%
EPS 0.86 3.72 2.40 1.65 0.57 3.90 2.43 -49.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3362 0.3264 0.3132 0.3097 0.2972 0.2967 0.2837 11.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.83 0.87 0.88 0.94 0.88 1.00 0.85 -
P/RPS 3.51 0.95 1.28 2.13 4.43 1.15 1.34 89.90%
P/EPS 31.68 7.71 12.07 18.76 50.29 8.45 11.52 96.16%
EY 3.16 12.97 8.28 5.33 1.99 11.84 8.68 -48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.93 1.00 0.97 1.11 0.99 -12.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 -
Price 0.905 0.85 1.04 0.87 0.94 0.90 0.92 -
P/RPS 3.83 0.93 1.52 1.97 4.74 1.04 1.45 90.96%
P/EPS 34.54 7.53 14.27 17.37 53.71 7.60 12.47 97.10%
EY 2.90 13.28 7.01 5.76 1.86 13.16 8.02 -49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.09 0.93 1.03 1.00 1.07 -11.54%

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