[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.47%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 75,990 50,521 25,870 92,188 70,434 46,124 23,214 120.30%
PBT 12,111 7,801 3,977 17,810 14,281 8,622 4,469 94.25%
Tax -3,239 -2,003 -985 -3,651 -4,057 -2,164 -1,268 86.75%
NP 8,872 5,798 2,992 14,159 10,224 6,458 3,201 97.19%
-
NP to SH 8,859 5,810 3,074 14,163 10,228 6,462 3,206 96.79%
-
Tax Rate 26.74% 25.68% 24.77% 20.50% 28.41% 25.10% 28.37% -
Total Cost 67,118 44,723 22,878 78,029 60,210 39,666 20,013 123.88%
-
Net Worth 103,234 98,433 97,263 93,640 89,987 86,792 83,836 14.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 1,681 -
Div Payout % - - - - - - 52.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 103,234 98,433 97,263 93,640 89,987 86,792 83,836 14.86%
NOSH 120,040 120,041 120,078 120,052 120,046 120,111 120,074 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.68% 11.48% 11.57% 15.36% 14.52% 14.00% 13.79% -
ROE 8.58% 5.90% 3.16% 15.12% 11.37% 7.45% 3.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.30 42.09 21.54 76.79 58.67 38.40 19.33 120.36%
EPS 7.38 4.84 2.56 11.80 8.52 5.38 2.67 96.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.86 0.82 0.81 0.78 0.7496 0.7226 0.6982 14.89%
Adjusted Per Share Value based on latest NOSH - 120,067
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.91 13.90 7.12 25.36 19.38 12.69 6.39 120.25%
EPS 2.44 1.60 0.85 3.90 2.81 1.78 0.88 97.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.284 0.2708 0.2676 0.2576 0.2476 0.2388 0.2306 14.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.78 0.88 1.33 1.00 0.90 0.80 -
P/RPS 1.34 1.85 4.08 1.73 1.70 2.34 4.14 -52.82%
P/EPS 11.52 16.12 34.38 11.27 11.74 16.73 29.96 -47.09%
EY 8.68 6.21 2.91 8.87 8.52 5.98 3.34 88.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.99 0.95 1.09 1.71 1.33 1.25 1.15 -9.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 -
Price 0.92 0.89 0.95 0.90 0.93 0.93 0.80 -
P/RPS 1.45 2.11 4.41 1.17 1.59 2.42 4.14 -50.28%
P/EPS 12.47 18.39 37.11 7.63 10.92 17.29 29.96 -44.22%
EY 8.02 5.44 2.69 13.11 9.16 5.78 3.34 79.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.07 1.09 1.17 1.15 1.24 1.29 1.15 -4.68%

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