[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.26%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 81,633 37,343 149,524 113,346 75,120 34,370 126,426 -25.35%
PBT 17,437 7,343 26,285 19,733 12,607 5,445 20,645 -10.67%
Tax -4,616 -1,789 -5,356 -4,364 -3,013 -1,257 -4,484 1.95%
NP 12,821 5,554 20,929 15,369 9,594 4,188 16,161 -14.33%
-
NP to SH 12,824 5,554 20,908 15,350 9,578 4,178 16,176 -14.37%
-
Tax Rate 26.47% 24.36% 20.38% 22.12% 23.90% 23.09% 21.72% -
Total Cost 68,812 31,789 128,595 97,977 65,526 30,182 110,265 -27.03%
-
Net Worth 185,796 158,946 107,105 147,058 138,899 133,263 135,600 23.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,653 - - 652 6,483 - -
Div Payout % - 65.79% - - 6.81% 155.17% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 185,796 158,946 107,105 147,058 138,899 133,263 135,600 23.43%
NOSH 201,952 182,697 126,006 121,536 120,781 120,057 120,000 41.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.71% 14.87% 14.00% 13.56% 12.77% 12.19% 12.78% -
ROE 6.90% 3.49% 19.52% 10.44% 6.90% 3.14% 11.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.42 20.44 118.66 93.26 62.19 28.63 105.35 -47.29%
EPS 6.35 3.04 11.51 12.63 7.93 3.48 13.48 -39.54%
DPS 0.00 2.00 0.00 0.00 0.54 5.40 0.00 -
NAPS 0.92 0.87 0.85 1.21 1.15 1.11 1.13 -12.84%
Adjusted Per Share Value based on latest NOSH - 121,494
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.43 10.26 41.09 31.15 20.64 9.44 34.74 -25.35%
EPS 3.52 1.53 5.75 4.22 2.63 1.15 4.45 -14.50%
DPS 0.00 1.00 0.00 0.00 0.18 1.78 0.00 -
NAPS 0.5106 0.4368 0.2943 0.4041 0.3817 0.3662 0.3726 23.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.42 1.80 1.40 2.37 2.15 1.90 1.39 -
P/RPS 5.99 8.81 1.18 2.54 3.46 6.64 1.32 174.85%
P/EPS 38.11 59.21 8.44 18.76 27.11 54.60 10.31 139.64%
EY 2.62 1.69 11.85 5.33 3.69 1.83 9.70 -58.31%
DY 0.00 1.11 0.00 0.00 0.25 2.84 0.00 -
P/NAPS 2.63 2.07 1.65 1.96 1.87 1.71 1.23 66.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.48 1.84 1.60 2.21 2.50 1.84 1.85 -
P/RPS 6.14 9.00 1.35 2.37 4.02 6.43 1.76 130.54%
P/EPS 39.06 60.53 9.64 17.50 31.53 52.87 13.72 101.25%
EY 2.56 1.65 10.37 5.71 3.17 1.89 7.29 -50.32%
DY 0.00 1.09 0.00 0.00 0.22 2.93 0.00 -
P/NAPS 2.70 2.11 1.88 1.83 2.17 1.66 1.64 39.55%

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