[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.64%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,120 34,370 126,426 94,399 60,722 28,340 110,226 -22.61%
PBT 12,607 5,445 20,645 15,345 9,725 4,088 16,881 -17.72%
Tax -3,013 -1,257 -4,484 -3,632 -2,284 -952 -3,350 -6.84%
NP 9,594 4,188 16,161 11,713 7,441 3,136 13,531 -20.53%
-
NP to SH 9,578 4,178 16,176 11,700 7,422 3,143 13,544 -20.67%
-
Tax Rate 23.90% 23.09% 21.72% 23.67% 23.49% 23.29% 19.84% -
Total Cost 65,526 30,182 110,265 82,686 53,281 25,204 96,695 -22.90%
-
Net Worth 138,899 133,263 135,600 130,800 126,101 122,361 118,791 11.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 652 6,483 - - - - - -
Div Payout % 6.81% 155.17% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,899 133,263 135,600 130,800 126,101 122,361 118,791 11.02%
NOSH 120,781 120,057 120,000 120,000 120,097 119,961 119,991 0.43%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.77% 12.19% 12.78% 12.41% 12.25% 11.07% 12.28% -
ROE 6.90% 3.14% 11.93% 8.94% 5.89% 2.57% 11.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.19 28.63 105.35 78.67 50.56 23.62 91.86 -22.95%
EPS 7.93 3.48 13.48 9.75 6.18 2.62 11.29 -21.03%
DPS 0.54 5.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.13 1.09 1.05 1.02 0.99 10.53%
Adjusted Per Share Value based on latest NOSH - 119,831
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.64 9.44 34.73 25.93 16.68 7.78 30.28 -22.60%
EPS 2.63 1.15 4.44 3.21 2.04 0.86 3.72 -20.68%
DPS 0.18 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3816 0.3661 0.3725 0.3593 0.3464 0.3361 0.3263 11.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.15 1.90 1.39 1.05 0.925 0.83 0.87 -
P/RPS 3.46 6.64 1.32 1.33 1.83 3.51 0.95 137.28%
P/EPS 27.11 54.60 10.31 10.77 14.97 31.68 7.71 131.76%
EY 3.69 1.83 9.70 9.29 6.68 3.16 12.97 -56.84%
DY 0.25 2.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.71 1.23 0.96 0.88 0.81 0.88 65.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 -
Price 2.50 1.84 1.85 1.13 0.94 0.905 0.85 -
P/RPS 4.02 6.43 1.76 1.44 1.86 3.83 0.93 166.06%
P/EPS 31.53 52.87 13.72 11.59 15.21 34.54 7.53 160.47%
EY 3.17 1.89 7.29 8.63 6.57 2.90 13.28 -61.62%
DY 0.22 2.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.66 1.64 1.04 0.90 0.89 0.86 85.65%

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