[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 54.86%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 94,399 60,722 28,340 110,226 82,322 53,003 23,594 151.81%
PBT 15,345 9,725 4,088 16,881 11,384 7,860 2,700 218.13%
Tax -3,632 -2,284 -952 -3,350 -2,660 -1,859 -620 224.61%
NP 11,713 7,441 3,136 13,531 8,724 6,001 2,080 216.18%
-
NP to SH 11,700 7,422 3,143 13,544 8,746 6,006 2,080 215.95%
-
Tax Rate 23.67% 23.49% 23.29% 19.84% 23.37% 23.65% 22.96% -
Total Cost 82,686 53,281 25,204 96,695 73,598 47,002 21,514 145.16%
-
Net Worth 130,800 126,101 122,361 118,791 113,973 112,687 108,160 13.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 130,800 126,101 122,361 118,791 113,973 112,687 108,160 13.49%
NOSH 120,000 120,097 119,961 119,991 119,972 119,880 118,857 0.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.41% 12.25% 11.07% 12.28% 10.60% 11.32% 8.82% -
ROE 8.94% 5.89% 2.57% 11.40% 7.67% 5.33% 1.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.67 50.56 23.62 91.86 68.62 44.21 19.85 150.22%
EPS 9.75 6.18 2.62 11.29 7.29 5.01 1.75 213.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 0.95 0.94 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 120,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.94 16.69 7.79 30.29 22.62 14.56 6.48 151.90%
EPS 3.22 2.04 0.86 3.72 2.40 1.65 0.57 216.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3594 0.3465 0.3362 0.3264 0.3132 0.3097 0.2972 13.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.925 0.83 0.87 0.88 0.94 0.88 -
P/RPS 1.33 1.83 3.51 0.95 1.28 2.13 4.43 -55.13%
P/EPS 10.77 14.97 31.68 7.71 12.07 18.76 50.29 -64.17%
EY 9.29 6.68 3.16 12.97 8.28 5.33 1.99 179.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.81 0.88 0.93 1.00 0.97 -0.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 -
Price 1.13 0.94 0.905 0.85 1.04 0.87 0.94 -
P/RPS 1.44 1.86 3.83 0.93 1.52 1.97 4.74 -54.77%
P/EPS 11.59 15.21 34.54 7.53 14.27 17.37 53.71 -63.98%
EY 8.63 6.57 2.90 13.28 7.01 5.76 1.86 177.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.89 0.86 1.09 0.93 1.03 0.64%

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