[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.84%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 45,246 28,111 14,327 52,524 38,957 24,093 12,439 136.33%
PBT 7,053 3,920 2,272 10,015 7,893 4,472 2,523 98.31%
Tax -432 -609 -431 -1,778 -1,549 -859 -506 -9.99%
NP 6,621 3,311 1,841 8,237 6,344 3,613 2,017 120.71%
-
NP to SH 6,621 3,311 1,841 8,237 6,344 3,613 2,017 120.71%
-
Tax Rate 6.13% 15.54% 18.97% 17.75% 19.62% 19.21% 20.06% -
Total Cost 38,625 24,800 12,486 44,287 32,613 20,480 10,422 139.29%
-
Net Worth 59,173 56,782 55,230 53,580 52,800 51,956 50,424 11.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,999 - - 1,599 - 799 - -
Div Payout % 30.19% - - 19.42% - 22.12% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,173 56,782 55,230 53,580 52,800 51,956 50,424 11.24%
NOSH 79,963 79,975 80,043 79,970 80,000 79,933 80,039 -0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.63% 11.78% 12.85% 15.68% 16.28% 15.00% 16.22% -
ROE 11.19% 5.83% 3.33% 15.37% 12.02% 6.95% 4.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.58 35.15 17.90 65.68 48.70 30.14 15.54 136.48%
EPS 8.28 4.14 2.30 10.30 7.93 4.52 2.52 120.85%
DPS 2.50 0.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 0.74 0.71 0.69 0.67 0.66 0.65 0.63 11.31%
Adjusted Per Share Value based on latest NOSH - 79,873
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.43 7.72 3.94 14.43 10.70 6.62 3.42 136.20%
EPS 1.82 0.91 0.51 2.26 1.74 0.99 0.55 121.89%
DPS 0.55 0.00 0.00 0.44 0.00 0.22 0.00 -
NAPS 0.1625 0.156 0.1517 0.1472 0.145 0.1427 0.1385 11.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.67 0.68 0.67 0.67 0.67 0.70 -
P/RPS 1.24 1.91 3.80 1.02 1.38 2.22 4.50 -57.62%
P/EPS 8.45 16.18 29.57 6.50 8.45 14.82 27.78 -54.73%
EY 11.83 6.18 3.38 15.37 11.84 6.75 3.60 120.87%
DY 3.57 0.00 0.00 2.99 0.00 1.49 0.00 -
P/NAPS 0.95 0.94 0.99 1.00 1.02 1.03 1.11 -9.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 16/08/07 24/05/07 28/02/07 22/11/06 29/08/06 31/05/06 -
Price 0.75 0.65 0.73 0.70 0.65 0.67 0.63 -
P/RPS 1.33 1.85 4.08 1.07 1.33 2.22 4.05 -52.36%
P/EPS 9.06 15.70 31.74 6.80 8.20 14.82 25.00 -49.13%
EY 11.04 6.37 3.15 14.71 12.20 6.75 4.00 96.63%
DY 3.33 0.00 0.00 2.86 0.00 1.49 0.00 -
P/NAPS 1.01 0.92 1.06 1.04 0.98 1.03 1.00 0.66%

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