[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.28%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,521 25,870 92,188 70,434 46,124 23,214 87,635 -30.80%
PBT 7,801 3,977 17,810 14,281 8,622 4,469 17,745 -42.27%
Tax -2,003 -985 -3,651 -4,057 -2,164 -1,268 -4,181 -38.85%
NP 5,798 2,992 14,159 10,224 6,458 3,201 13,564 -43.34%
-
NP to SH 5,810 3,074 14,163 10,228 6,462 3,206 13,575 -43.29%
-
Tax Rate 25.68% 24.77% 20.50% 28.41% 25.10% 28.37% 23.56% -
Total Cost 44,723 22,878 78,029 60,210 39,666 20,013 74,071 -28.62%
-
Net Worth 98,433 97,263 93,640 89,987 86,792 83,836 82,751 12.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 1,681 - -
Div Payout % - - - - - 52.43% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 98,433 97,263 93,640 89,987 86,792 83,836 82,751 12.30%
NOSH 120,041 120,078 120,052 120,046 120,111 120,074 119,929 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.48% 11.57% 15.36% 14.52% 14.00% 13.79% 15.48% -
ROE 5.90% 3.16% 15.12% 11.37% 7.45% 3.82% 16.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.09 21.54 76.79 58.67 38.40 19.33 73.07 -30.84%
EPS 4.84 2.56 11.80 8.52 5.38 2.67 11.31 -43.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.82 0.81 0.78 0.7496 0.7226 0.6982 0.69 12.23%
Adjusted Per Share Value based on latest NOSH - 119,936
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.88 7.11 25.33 19.35 12.67 6.38 24.08 -30.80%
EPS 1.60 0.84 3.89 2.81 1.78 0.88 3.73 -43.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.2705 0.2673 0.2573 0.2473 0.2385 0.2304 0.2274 12.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.78 0.88 1.33 1.00 0.90 0.80 0.86 -
P/RPS 1.85 4.08 1.73 1.70 2.34 4.14 1.18 35.06%
P/EPS 16.12 34.38 11.27 11.74 16.73 29.96 7.60 65.30%
EY 6.21 2.91 8.87 8.52 5.98 3.34 13.16 -39.47%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 0.95 1.09 1.71 1.33 1.25 1.15 1.25 -16.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 -
Price 0.89 0.95 0.90 0.93 0.93 0.80 0.77 -
P/RPS 2.11 4.41 1.17 1.59 2.42 4.14 1.05 59.44%
P/EPS 18.39 37.11 7.63 10.92 17.29 29.96 6.80 94.46%
EY 5.44 2.69 13.11 9.16 5.78 3.34 14.70 -48.54%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 1.09 1.17 1.15 1.24 1.29 1.15 1.12 -1.79%

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