[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 53.47%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 149,044 68,676 251,770 184,394 120,355 65,324 254,703 -30.10%
PBT 22,214 9,633 36,971 25,502 16,527 9,331 32,015 -21.67%
Tax -2,790 -1,027 -4,671 -3,315 -2,081 -1,146 -4,363 -25.83%
NP 19,424 8,606 32,300 22,187 14,446 8,185 27,652 -21.03%
-
NP to SH 19,445 8,604 32,303 22,221 14,479 8,199 28,017 -21.66%
-
Tax Rate 12.56% 10.66% 12.63% 13.00% 12.59% 12.28% 13.63% -
Total Cost 129,620 60,070 219,470 162,207 105,909 57,139 227,051 -31.25%
-
Net Worth 376,575 365,810 370,305 359,519 348,734 345,138 345,138 6.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 10,759 10,759 10,785 10,785 10,785 10,785 8,987 12.78%
Div Payout % 55.33% 125.05% 33.39% 48.54% 74.49% 131.55% 32.08% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 376,575 365,810 370,305 359,519 348,734 345,138 345,138 6.00%
NOSH 359,534 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.03% 12.53% 12.83% 12.03% 12.00% 12.53% 10.86% -
ROE 5.16% 2.35% 8.72% 6.18% 4.15% 2.38% 8.12% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.56 19.15 70.03 51.29 33.48 18.17 70.85 -29.99%
EPS 5.42 2.40 8.99 6.18 4.03 2.28 7.79 -21.53%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.50 12.96%
NAPS 1.05 1.02 1.03 1.00 0.97 0.96 0.96 6.17%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.94 18.87 69.16 50.65 33.06 17.94 69.97 -30.11%
EPS 5.34 2.36 8.87 6.10 3.98 2.25 7.70 -21.70%
DPS 2.96 2.96 2.96 2.96 2.96 2.96 2.47 12.86%
NAPS 1.0344 1.0049 1.0172 0.9876 0.958 0.9481 0.9481 5.99%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.64 1.64 1.85 1.96 1.86 2.08 -
P/RPS 4.02 8.56 2.34 3.61 5.85 10.24 2.94 23.26%
P/EPS 30.80 68.36 18.25 29.93 48.67 81.56 26.69 10.04%
EY 3.25 1.46 5.48 3.34 2.05 1.23 3.75 -9.12%
DY 1.80 1.83 1.83 1.62 1.53 1.61 1.20 31.13%
P/NAPS 1.59 1.61 1.59 1.85 2.02 1.94 2.17 -18.77%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 18/02/21 -
Price 2.02 1.68 1.64 1.72 1.85 2.06 1.88 -
P/RPS 4.86 8.77 2.34 3.35 5.53 11.34 2.65 49.99%
P/EPS 37.26 70.03 18.25 27.83 45.94 90.33 24.12 33.73%
EY 2.68 1.43 5.48 3.59 2.18 1.11 4.15 -25.34%
DY 1.49 1.79 1.83 1.74 1.62 1.46 1.33 7.88%
P/NAPS 1.92 1.65 1.59 1.72 1.91 2.15 1.96 -1.36%

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