[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 53.48%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 146,556 79,103 293,231 220,875 149,044 68,676 251,770 -30.35%
PBT 15,439 9,143 40,143 31,802 22,214 9,633 36,971 -44.22%
Tax -1,857 -1,265 -1,666 -1,995 -2,790 -1,027 -4,671 -46.02%
NP 13,582 7,878 38,477 29,807 19,424 8,606 32,300 -43.96%
-
NP to SH 13,582 7,878 38,498 29,845 19,445 8,604 32,303 -43.96%
-
Tax Rate 12.03% 13.84% 4.15% 6.27% 12.56% 10.66% 12.63% -
Total Cost 132,974 71,225 254,754 191,068 129,620 60,070 219,470 -28.46%
-
Net Worth 398,839 395,214 398,296 388,550 376,575 365,810 370,305 5.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,052 13,052 10,862 10,793 10,759 10,759 10,785 13.60%
Div Payout % 96.10% 165.69% 28.22% 36.16% 55.33% 125.05% 33.39% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 398,839 395,214 398,296 388,550 376,575 365,810 370,305 5.08%
NOSH 362,581 362,581 362,581 360,646 359,534 359,519 359,519 0.56%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.27% 9.96% 13.12% 13.49% 13.03% 12.53% 12.83% -
ROE 3.41% 1.99% 9.67% 7.68% 5.16% 2.35% 8.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 40.42 21.82 80.98 61.39 41.56 19.15 70.03 -30.74%
EPS 3.75 2.17 10.70 8.31 5.42 2.40 8.99 -44.26%
DPS 3.60 3.60 3.00 3.00 3.00 3.00 3.00 12.96%
NAPS 1.10 1.09 1.10 1.08 1.05 1.02 1.03 4.49%
Adjusted Per Share Value based on latest NOSH - 360,646
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 40.32 21.76 80.67 60.77 41.00 18.89 69.27 -30.35%
EPS 3.74 2.17 10.59 8.21 5.35 2.37 8.89 -43.94%
DPS 3.59 3.59 2.99 2.97 2.96 2.96 2.97 13.51%
NAPS 1.0973 1.0873 1.0958 1.069 1.036 1.0064 1.0188 5.08%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 2.12 2.22 2.15 1.67 1.64 1.64 -
P/RPS 4.70 9.72 2.74 3.50 4.02 8.56 2.34 59.39%
P/EPS 50.72 97.57 20.88 25.92 30.80 68.36 18.25 98.04%
EY 1.97 1.02 4.79 3.86 3.25 1.46 5.48 -49.53%
DY 1.89 1.70 1.35 1.40 1.80 1.83 1.83 2.18%
P/NAPS 1.73 1.94 2.02 1.99 1.59 1.61 1.59 5.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 23/05/22 28/02/22 -
Price 1.85 2.20 2.22 2.26 2.02 1.68 1.64 -
P/RPS 4.58 10.08 2.74 3.68 4.86 8.77 2.34 56.66%
P/EPS 49.39 101.25 20.88 27.24 37.26 70.03 18.25 94.55%
EY 2.02 0.99 4.79 3.67 2.68 1.43 5.48 -48.68%
DY 1.95 1.64 1.35 1.33 1.49 1.79 1.83 4.33%
P/NAPS 1.68 2.02 2.02 2.09 1.92 1.65 1.59 3.74%

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