[KAWAN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 130.9%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 41,506 165,773 124,841 81,633 37,343 149,524 113,346 -48.78%
PBT 5,628 40,121 32,356 17,437 7,343 26,285 19,733 -56.63%
Tax -1,263 -8,094 -7,178 -4,616 -1,789 -5,356 -4,364 -56.21%
NP 4,365 32,027 25,178 12,821 5,554 20,929 15,369 -56.75%
-
NP to SH 4,365 32,027 25,085 12,824 5,554 20,908 15,350 -56.72%
-
Tax Rate 22.44% 20.17% 22.18% 26.47% 24.36% 20.38% 22.12% -
Total Cost 37,141 133,746 99,663 68,812 31,789 128,595 97,977 -47.59%
-
Net Worth 220,454 201,513 193,847 185,796 158,946 107,105 147,058 30.95%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 551 - - - 3,653 - - -
Div Payout % 12.63% - - - 65.79% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 220,454 201,513 193,847 185,796 158,946 107,105 147,058 30.95%
NOSH 220,454 195,644 191,928 201,952 182,697 126,006 121,536 48.67%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.52% 19.32% 20.17% 15.71% 14.87% 14.00% 13.56% -
ROE 1.98% 15.89% 12.94% 6.90% 3.49% 19.52% 10.44% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.83 84.73 65.05 40.42 20.44 118.66 93.26 -65.54%
EPS 1.98 16.37 13.07 6.35 3.04 11.51 12.63 -70.89%
DPS 0.25 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.03 1.01 0.92 0.87 0.85 1.21 -11.92%
Adjusted Per Share Value based on latest NOSH - 201,916
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.41 45.55 34.31 22.43 10.26 41.09 31.15 -48.77%
EPS 1.20 8.80 6.89 3.52 1.53 5.75 4.22 -56.72%
DPS 0.15 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.6058 0.5537 0.5327 0.5106 0.4368 0.2943 0.4041 30.95%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.47 3.59 2.42 2.42 1.80 1.40 2.37 -
P/RPS 18.43 4.24 3.72 5.99 8.81 1.18 2.54 274.34%
P/EPS 175.25 21.93 18.52 38.11 59.21 8.44 18.76 342.95%
EY 0.57 4.56 5.40 2.62 1.69 11.85 5.33 -77.43%
DY 0.07 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 3.47 3.49 2.40 2.63 2.07 1.65 1.96 46.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 -
Price 3.00 3.65 2.80 2.48 1.84 1.60 2.21 -
P/RPS 15.93 4.31 4.30 6.14 9.00 1.35 2.37 255.74%
P/EPS 151.52 22.30 21.42 39.06 60.53 9.64 17.50 321.09%
EY 0.66 4.48 4.67 2.56 1.65 10.37 5.71 -76.24%
DY 0.08 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 3.00 3.54 2.77 2.70 2.11 1.88 1.83 38.98%

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