[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 56.61%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 165,450 80,642 307,172 225,773 146,556 79,103 293,231 -31.74%
PBT 21,656 11,221 34,267 24,023 15,439 9,143 40,143 -33.75%
Tax -4,018 -1,997 -4,138 -2,752 -1,857 -1,265 -1,666 79.93%
NP 17,638 9,224 30,129 21,271 13,582 7,878 38,477 -40.57%
-
NP to SH 17,638 9,224 30,129 21,271 13,582 7,878 38,498 -40.59%
-
Tax Rate 18.55% 17.80% 12.08% 11.46% 12.03% 13.84% 4.15% -
Total Cost 147,812 71,418 277,043 204,502 132,974 71,225 254,754 -30.45%
-
Net Worth 390,661 402,813 389,551 404,522 398,839 395,214 398,296 -1.28%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 15,192 15,241 12,985 12,887 13,052 13,052 10,862 25.09%
Div Payout % 86.13% 165.24% 43.10% 60.59% 96.10% 165.69% 28.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 390,661 402,813 389,551 404,522 398,839 395,214 398,296 -1.28%
NOSH 363,678 363,436 357,984 357,984 362,581 362,581 362,581 0.20%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.66% 11.44% 9.81% 9.42% 9.27% 9.96% 13.12% -
ROE 4.51% 2.29% 7.73% 5.26% 3.41% 1.99% 9.67% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.74 22.22 85.16 63.07 40.42 21.82 80.98 -31.69%
EPS 4.87 2.54 8.35 5.94 3.75 2.17 10.70 -40.85%
DPS 4.20 4.20 3.60 3.60 3.60 3.60 3.00 25.17%
NAPS 1.08 1.11 1.08 1.13 1.10 1.09 1.10 -1.21%
Adjusted Per Share Value based on latest NOSH - 357,984
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.45 22.15 84.38 62.02 40.26 21.73 80.55 -31.74%
EPS 4.85 2.53 8.28 5.84 3.73 2.16 10.58 -40.57%
DPS 4.17 4.19 3.57 3.54 3.59 3.59 2.98 25.13%
NAPS 1.0731 1.1065 1.0701 1.1112 1.0956 1.0856 1.0941 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.78 1.82 1.80 1.80 1.90 2.12 2.22 -
P/RPS 3.89 8.19 2.11 2.85 4.70 9.72 2.74 26.34%
P/EPS 36.50 71.60 21.55 30.29 50.72 97.57 20.88 45.16%
EY 2.74 1.40 4.64 3.30 1.97 1.02 4.79 -31.11%
DY 2.36 2.31 2.00 2.00 1.89 1.70 1.35 45.16%
P/NAPS 1.65 1.64 1.67 1.59 1.73 1.94 2.02 -12.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 16/05/24 22/02/24 22/11/23 22/08/23 18/05/23 22/02/23 -
Price 1.71 1.79 1.80 1.85 1.85 2.20 2.22 -
P/RPS 3.74 8.06 2.11 2.93 4.58 10.08 2.74 23.07%
P/EPS 35.07 70.42 21.55 31.13 49.39 101.25 20.88 41.34%
EY 2.85 1.42 4.64 3.21 2.02 0.99 4.79 -29.28%
DY 2.46 2.35 2.00 1.95 1.95 1.64 1.35 49.24%
P/NAPS 1.58 1.61 1.67 1.64 1.68 2.02 2.02 -15.11%

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