[KAWAN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 210.22%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 47,514 186,948 144,330 97,015 41,506 165,773 124,841 -47.45%
PBT 7,002 41,540 31,893 17,781 5,628 40,121 32,356 -63.92%
Tax -1,574 -8,558 -6,105 -4,240 -1,263 -8,094 -7,178 -63.60%
NP 5,428 32,982 25,788 13,541 4,365 32,027 25,178 -64.01%
-
NP to SH 5,445 32,982 25,788 13,541 4,365 32,027 25,085 -63.84%
-
Tax Rate 22.48% 20.60% 19.14% 23.85% 22.44% 20.17% 22.18% -
Total Cost 42,086 153,966 118,542 83,474 37,141 133,746 99,663 -43.68%
-
Net Worth 288,423 268,930 261,503 237,882 220,454 201,513 193,847 30.29%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 6,738 1,494 605 571 551 - - -
Div Payout % 123.76% 4.53% 2.35% 4.22% 12.63% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 288,423 268,930 261,503 237,882 220,454 201,513 193,847 30.29%
NOSH 269,554 269,639 269,639 228,733 220,454 195,644 191,928 25.38%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.42% 17.64% 17.87% 13.96% 10.52% 19.32% 20.17% -
ROE 1.89% 12.26% 9.86% 5.69% 1.98% 15.89% 12.94% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.63 75.08 59.61 42.41 18.83 84.73 65.05 -58.08%
EPS 2.02 9.17 10.65 5.92 1.98 16.37 13.07 -71.16%
DPS 2.50 0.60 0.25 0.25 0.25 0.00 0.00 -
NAPS 1.07 1.08 1.08 1.04 1.00 1.03 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 228,802
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.07 51.43 39.71 26.69 11.42 45.61 34.35 -47.46%
EPS 1.50 9.07 7.09 3.73 1.20 8.81 6.90 -63.81%
DPS 1.85 0.41 0.17 0.16 0.15 0.00 0.00 -
NAPS 0.7935 0.7399 0.7194 0.6544 0.6065 0.5544 0.5333 30.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.18 3.80 3.79 3.65 3.47 3.59 2.42 -
P/RPS 23.71 5.06 6.36 8.61 18.43 4.24 3.72 243.37%
P/EPS 206.93 28.69 35.59 61.66 175.25 21.93 18.52 399.05%
EY 0.48 3.49 2.81 1.62 0.57 4.56 5.40 -80.05%
DY 0.60 0.16 0.07 0.07 0.07 0.00 0.00 -
P/NAPS 3.91 3.52 3.51 3.51 3.47 3.49 2.40 38.41%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 -
Price 4.75 4.41 3.79 3.28 3.00 3.65 2.80 -
P/RPS 26.95 5.87 6.36 7.73 15.93 4.31 4.30 239.55%
P/EPS 235.15 33.29 35.59 55.41 151.52 22.30 21.42 393.23%
EY 0.43 3.00 2.81 1.80 0.66 4.48 4.67 -79.57%
DY 0.53 0.14 0.07 0.08 0.08 0.00 0.00 -
P/NAPS 4.44 4.08 3.51 3.15 3.00 3.54 2.77 36.92%

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