[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 58.84%
YoY- -60.08%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 132,975 53,641 214,081 157,684 107,536 50,324 199,985 -23.83%
PBT 18,366 7,484 15,386 8,851 5,584 2,071 30,066 -28.02%
Tax -2,950 -885 -3,664 -1,986 -1,262 -496 -6,634 -41.76%
NP 15,416 6,599 11,722 6,865 4,322 1,575 23,432 -24.37%
-
NP to SH 15,462 6,599 11,898 6,865 4,322 1,575 23,432 -24.22%
-
Tax Rate 16.06% 11.83% 23.81% 22.44% 22.60% 23.95% 22.06% -
Total Cost 117,559 47,042 202,359 150,819 103,214 48,749 176,553 -23.76%
-
Net Worth 334,353 323,567 323,567 319,972 316,377 312,782 323,567 2.21%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 58.13% 136.20% 75.54% 130.92% 207.96% 570.67% 38.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 334,353 323,567 323,567 319,972 316,377 312,782 323,567 2.21%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.59% 12.30% 5.48% 4.35% 4.02% 3.13% 11.72% -
ROE 4.62% 2.04% 3.68% 2.15% 1.37% 0.50% 7.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.99 14.92 59.55 43.86 29.91 14.00 55.63 -23.83%
EPS 4.30 1.84 3.31 1.95 1.20 0.44 6.52 -24.25%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.93 0.90 0.90 0.89 0.88 0.87 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.53 14.74 58.81 43.32 29.54 13.82 54.94 -23.83%
EPS 4.25 1.81 3.27 1.89 1.19 0.43 6.44 -24.21%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.9185 0.8888 0.8888 0.879 0.8691 0.8592 0.8888 2.21%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.77 1.04 1.39 1.22 1.34 1.68 1.91 -
P/RPS 4.79 6.97 2.33 2.78 4.48 12.00 3.43 24.96%
P/EPS 41.16 56.66 42.00 63.89 111.47 383.49 29.31 25.42%
EY 2.43 1.76 2.38 1.57 0.90 0.26 3.41 -20.23%
DY 1.41 2.40 1.80 2.05 1.87 1.49 1.31 5.03%
P/NAPS 1.90 1.16 1.54 1.37 1.52 1.93 2.12 -7.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 2.69 1.70 1.30 1.57 1.21 1.40 1.65 -
P/RPS 7.27 11.39 2.18 3.58 4.05 10.00 2.97 81.72%
P/EPS 62.55 92.62 39.28 82.22 100.65 319.57 25.32 82.84%
EY 1.60 1.08 2.55 1.22 0.99 0.31 3.95 -45.28%
DY 0.93 1.47 1.92 1.59 2.07 1.79 1.52 -27.95%
P/NAPS 2.89 1.89 1.44 1.76 1.38 1.61 1.83 35.64%

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