[KAWAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 136.14%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 34,370 126,426 94,399 60,722 28,340 110,226 82,322 -44.16%
PBT 5,445 20,645 15,345 9,725 4,088 16,881 11,384 -38.86%
Tax -1,257 -4,484 -3,632 -2,284 -952 -3,350 -2,660 -39.35%
NP 4,188 16,161 11,713 7,441 3,136 13,531 8,724 -38.71%
-
NP to SH 4,178 16,176 11,700 7,422 3,143 13,544 8,746 -38.91%
-
Tax Rate 23.09% 21.72% 23.67% 23.49% 23.29% 19.84% 23.37% -
Total Cost 30,182 110,265 82,686 53,281 25,204 96,695 73,598 -44.83%
-
Net Worth 133,263 135,600 130,800 126,101 122,361 118,791 113,973 10.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,483 - - - - - - -
Div Payout % 155.17% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 133,263 135,600 130,800 126,101 122,361 118,791 113,973 10.99%
NOSH 120,057 120,000 120,000 120,097 119,961 119,991 119,972 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.19% 12.78% 12.41% 12.25% 11.07% 12.28% 10.60% -
ROE 3.14% 11.93% 8.94% 5.89% 2.57% 11.40% 7.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.63 105.35 78.67 50.56 23.62 91.86 68.62 -44.19%
EPS 3.48 13.48 9.75 6.18 2.62 11.29 7.29 -38.94%
DPS 5.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.09 1.05 1.02 0.99 0.95 10.94%
Adjusted Per Share Value based on latest NOSH - 119,859
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.44 34.73 25.93 16.68 7.78 30.28 22.61 -44.16%
EPS 1.15 4.44 3.21 2.04 0.86 3.72 2.40 -38.79%
DPS 1.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3725 0.3593 0.3464 0.3361 0.3263 0.3131 10.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.90 1.39 1.05 0.925 0.83 0.87 0.88 -
P/RPS 6.64 1.32 1.33 1.83 3.51 0.95 1.28 199.96%
P/EPS 54.60 10.31 10.77 14.97 31.68 7.71 12.07 173.77%
EY 1.83 9.70 9.29 6.68 3.16 12.97 8.28 -63.47%
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.23 0.96 0.88 0.81 0.88 0.93 50.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 -
Price 1.84 1.85 1.13 0.94 0.905 0.85 1.04 -
P/RPS 6.43 1.76 1.44 1.86 3.83 0.93 1.52 161.79%
P/EPS 52.87 13.72 11.59 15.21 34.54 7.53 14.27 139.62%
EY 1.89 7.29 8.63 6.57 2.90 13.28 7.01 -58.29%
DY 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.64 1.04 0.90 0.89 0.86 1.09 32.40%

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