[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.94%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,289 43,630 20,978 75,225 55,749 33,410 15,456 166.38%
PBT 13,375 8,558 3,878 12,102 8,650 4,330 1,599 311.53%
Tax -4,067 -2,143 -975 -2,625 -1,510 -665 -232 573.64%
NP 9,308 6,415 2,903 9,477 7,140 3,665 1,367 258.82%
-
NP to SH 9,340 6,455 2,914 9,492 7,140 3,671 1,367 259.64%
-
Tax Rate 30.41% 25.04% 25.14% 21.69% 17.46% 15.36% 14.51% -
Total Cost 57,981 37,215 18,075 65,748 48,609 29,745 14,089 156.58%
-
Net Worth 79,233 76,788 73,149 69,599 68,170 64,782 61,554 18.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,679 - - - -
Div Payout % - - - 17.70% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,233 76,788 73,149 69,599 68,170 64,782 61,554 18.31%
NOSH 120,051 119,981 119,917 120,000 119,597 79,978 79,941 31.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.83% 14.70% 13.84% 12.60% 12.81% 10.97% 8.84% -
ROE 11.79% 8.41% 3.98% 13.64% 10.47% 5.67% 2.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.05 36.36 17.49 62.69 46.61 41.77 19.33 103.21%
EPS 7.78 5.38 2.43 7.91 5.97 4.59 1.71 174.31%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.61 0.58 0.57 0.81 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.51 12.00 5.77 20.70 15.34 9.19 4.25 166.45%
EPS 2.57 1.78 0.80 2.61 1.96 1.01 0.38 257.21%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.218 0.2113 0.2012 0.1915 0.1875 0.1782 0.1693 18.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.43 0.52 0.30 0.33 0.66 0.66 -
P/RPS 1.41 1.18 2.97 0.48 0.71 1.58 3.41 -44.46%
P/EPS 10.15 7.99 21.40 3.79 5.53 14.38 38.60 -58.92%
EY 9.85 12.51 4.67 26.37 18.09 6.95 2.59 143.44%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.85 0.52 0.58 0.81 0.86 24.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 -
Price 0.98 0.53 0.47 0.53 0.31 0.40 0.63 -
P/RPS 1.75 1.46 2.69 0.85 0.67 0.96 3.26 -33.92%
P/EPS 12.60 9.85 19.34 6.70 5.19 8.71 36.84 -51.06%
EY 7.94 10.15 5.17 14.92 19.26 11.48 2.71 104.62%
DY 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
P/NAPS 1.48 0.83 0.77 0.91 0.54 0.49 0.82 48.18%

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