[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.34%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,434 46,124 23,214 87,635 67,289 43,630 20,978 124.05%
PBT 14,281 8,622 4,469 17,745 13,375 8,558 3,878 138.28%
Tax -4,057 -2,164 -1,268 -4,181 -4,067 -2,143 -975 158.47%
NP 10,224 6,458 3,201 13,564 9,308 6,415 2,903 131.30%
-
NP to SH 10,228 6,462 3,206 13,575 9,340 6,455 2,914 130.78%
-
Tax Rate 28.41% 25.10% 28.37% 23.56% 30.41% 25.04% 25.14% -
Total Cost 60,210 39,666 20,013 74,071 57,981 37,215 18,075 122.88%
-
Net Worth 89,987 86,792 83,836 82,751 79,233 76,788 73,149 14.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,681 - - - - -
Div Payout % - - 52.43% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,987 86,792 83,836 82,751 79,233 76,788 73,149 14.79%
NOSH 120,046 120,111 120,074 119,929 120,051 119,981 119,917 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.52% 14.00% 13.79% 15.48% 13.83% 14.70% 13.84% -
ROE 11.37% 7.45% 3.82% 16.40% 11.79% 8.41% 3.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.67 38.40 19.33 73.07 56.05 36.36 17.49 123.92%
EPS 8.52 5.38 2.67 11.31 7.78 5.38 2.43 130.61%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.7226 0.6982 0.69 0.66 0.64 0.61 14.71%
Adjusted Per Share Value based on latest NOSH - 120,538
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.35 12.67 6.38 24.07 18.48 11.99 5.76 124.13%
EPS 2.81 1.78 0.88 3.73 2.57 1.77 0.80 130.89%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.2384 0.2303 0.2273 0.2177 0.2109 0.2009 14.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.90 0.80 0.86 0.79 0.43 0.52 -
P/RPS 1.70 2.34 4.14 1.18 1.41 1.18 2.97 -31.03%
P/EPS 11.74 16.73 29.96 7.60 10.15 7.99 21.40 -32.96%
EY 8.52 5.98 3.34 13.16 9.85 12.51 4.67 49.25%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.15 1.25 1.20 0.67 0.85 34.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 -
Price 0.93 0.93 0.80 0.77 0.98 0.53 0.47 -
P/RPS 1.59 2.42 4.14 1.05 1.75 1.46 2.69 -29.54%
P/EPS 10.92 17.29 29.96 6.80 12.60 9.85 19.34 -31.66%
EY 9.16 5.78 3.34 14.70 7.94 10.15 5.17 46.37%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.15 1.12 1.48 0.83 0.77 37.34%

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