[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 90.44%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 102,613 47,514 186,948 144,330 97,015 41,506 165,773 -27.38%
PBT 18,235 7,002 41,540 31,893 17,781 5,628 40,121 -40.91%
Tax -3,824 -1,574 -8,558 -6,105 -4,240 -1,263 -8,094 -39.36%
NP 14,411 5,428 32,982 25,788 13,541 4,365 32,027 -41.30%
-
NP to SH 14,441 5,445 32,982 25,788 13,541 4,365 32,027 -41.22%
-
Tax Rate 20.97% 22.48% 20.60% 19.14% 23.85% 22.44% 20.17% -
Total Cost 88,202 42,086 153,966 118,542 83,474 37,141 133,746 -24.25%
-
Net Worth 296,363 288,423 268,930 261,503 237,882 220,454 201,513 29.35%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,735 6,738 1,494 605 571 551 - -
Div Payout % 46.64% 123.76% 4.53% 2.35% 4.22% 12.63% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 296,363 288,423 268,930 261,503 237,882 220,454 201,513 29.35%
NOSH 269,421 269,554 269,639 269,639 228,733 220,454 195,644 23.80%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.04% 11.42% 17.64% 17.87% 13.96% 10.52% 19.32% -
ROE 4.87% 1.89% 12.26% 9.86% 5.69% 1.98% 15.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.09 17.63 75.08 59.61 42.41 18.83 84.73 -41.34%
EPS 5.36 2.02 9.17 10.65 5.92 1.98 16.37 -52.52%
DPS 2.50 2.50 0.60 0.25 0.25 0.25 0.00 -
NAPS 1.10 1.07 1.08 1.08 1.04 1.00 1.03 4.48%
Adjusted Per Share Value based on latest NOSH - 269,639
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.23 13.07 51.43 39.71 26.69 11.42 45.61 -27.39%
EPS 3.97 1.50 9.07 7.09 3.73 1.20 8.81 -41.25%
DPS 1.85 1.85 0.41 0.17 0.16 0.15 0.00 -
NAPS 0.8153 0.7935 0.7399 0.7194 0.6544 0.6065 0.5544 29.34%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.95 4.18 3.80 3.79 3.65 3.47 3.59 -
P/RPS 13.00 23.71 5.06 6.36 8.61 18.43 4.24 111.19%
P/EPS 92.35 206.93 28.69 35.59 61.66 175.25 21.93 161.00%
EY 1.08 0.48 3.49 2.81 1.62 0.57 4.56 -61.75%
DY 0.51 0.60 0.16 0.07 0.07 0.07 0.00 -
P/NAPS 4.50 3.91 3.52 3.51 3.51 3.47 3.49 18.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 -
Price 4.70 4.75 4.41 3.79 3.28 3.00 3.65 -
P/RPS 12.34 26.95 5.87 6.36 7.73 15.93 4.31 101.76%
P/EPS 87.69 235.15 33.29 35.59 55.41 151.52 22.30 149.34%
EY 1.14 0.43 3.00 2.81 1.80 0.66 4.48 -59.87%
DY 0.53 0.53 0.14 0.07 0.08 0.08 0.00 -
P/NAPS 4.27 4.44 4.08 3.51 3.15 3.00 3.54 13.32%

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