[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.62%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 60,722 28,340 110,226 82,322 53,003 23,594 104,027 -30.17%
PBT 9,725 4,088 16,881 11,384 7,860 2,700 18,117 -33.97%
Tax -2,284 -952 -3,350 -2,660 -1,859 -620 -3,909 -30.13%
NP 7,441 3,136 13,531 8,724 6,001 2,080 14,208 -35.05%
-
NP to SH 7,422 3,143 13,544 8,746 6,006 2,080 14,206 -35.15%
-
Tax Rate 23.49% 23.29% 19.84% 23.37% 23.65% 22.96% 21.58% -
Total Cost 53,281 25,204 96,695 73,598 47,002 21,514 89,819 -29.42%
-
Net Worth 126,101 122,361 118,791 113,973 112,687 108,160 107,984 10.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 126,101 122,361 118,791 113,973 112,687 108,160 107,984 10.90%
NOSH 120,097 119,961 119,991 119,972 119,880 118,857 119,983 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.25% 11.07% 12.28% 10.60% 11.32% 8.82% 13.66% -
ROE 5.89% 2.57% 11.40% 7.67% 5.33% 1.92% 13.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.56 23.62 91.86 68.62 44.21 19.85 86.70 -30.22%
EPS 6.18 2.62 11.29 7.29 5.01 1.75 11.84 -35.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.99 0.95 0.94 0.91 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 120,131
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.71 7.80 30.32 22.65 14.58 6.49 28.62 -30.16%
EPS 2.04 0.86 3.73 2.41 1.65 0.57 3.91 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.3366 0.3268 0.3136 0.31 0.2976 0.2971 10.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.83 0.87 0.88 0.94 0.88 1.00 -
P/RPS 1.83 3.51 0.95 1.28 2.13 4.43 1.15 36.34%
P/EPS 14.97 31.68 7.71 12.07 18.76 50.29 8.45 46.46%
EY 6.68 3.16 12.97 8.28 5.33 1.99 11.84 -31.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.93 1.00 0.97 1.11 -14.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 -
Price 0.94 0.905 0.85 1.04 0.87 0.94 0.90 -
P/RPS 1.86 3.83 0.93 1.52 1.97 4.74 1.04 47.39%
P/EPS 15.21 34.54 7.53 14.27 17.37 53.71 7.60 58.87%
EY 6.57 2.90 13.28 7.01 5.76 1.86 13.16 -37.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.86 1.09 0.93 1.03 1.00 -6.78%

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