[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.21%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 124,841 81,633 37,343 149,524 113,346 75,120 34,370 136.10%
PBT 32,356 17,437 7,343 26,285 19,733 12,607 5,445 227.71%
Tax -7,178 -4,616 -1,789 -5,356 -4,364 -3,013 -1,257 219.14%
NP 25,178 12,821 5,554 20,929 15,369 9,594 4,188 230.27%
-
NP to SH 25,085 12,824 5,554 20,908 15,350 9,578 4,178 229.98%
-
Tax Rate 22.18% 26.47% 24.36% 20.38% 22.12% 23.90% 23.09% -
Total Cost 99,663 68,812 31,789 128,595 97,977 65,526 30,182 121.58%
-
Net Worth 193,847 185,796 158,946 107,105 147,058 138,899 133,263 28.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 3,653 - - 652 6,483 -
Div Payout % - - 65.79% - - 6.81% 155.17% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,847 185,796 158,946 107,105 147,058 138,899 133,263 28.35%
NOSH 191,928 201,952 182,697 126,006 121,536 120,781 120,057 36.68%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.17% 15.71% 14.87% 14.00% 13.56% 12.77% 12.19% -
ROE 12.94% 6.90% 3.49% 19.52% 10.44% 6.90% 3.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.05 40.42 20.44 118.66 93.26 62.19 28.63 72.74%
EPS 13.07 6.35 3.04 11.51 12.63 7.93 3.48 141.42%
DPS 0.00 0.00 2.00 0.00 0.00 0.54 5.40 -
NAPS 1.01 0.92 0.87 0.85 1.21 1.15 1.11 -6.09%
Adjusted Per Share Value based on latest NOSH - 125,949
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.29 22.42 10.26 41.07 31.14 20.64 9.44 136.11%
EPS 6.89 3.52 1.53 5.74 4.22 2.63 1.15 229.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.18 1.78 -
NAPS 0.5325 0.5104 0.4366 0.2942 0.404 0.3816 0.3661 28.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.42 2.42 1.80 1.40 2.37 2.15 1.90 -
P/RPS 3.72 5.99 8.81 1.18 2.54 3.46 6.64 -32.01%
P/EPS 18.52 38.11 59.21 8.44 18.76 27.11 54.60 -51.33%
EY 5.40 2.62 1.69 11.85 5.33 3.69 1.83 105.59%
DY 0.00 0.00 1.11 0.00 0.00 0.25 2.84 -
P/NAPS 2.40 2.63 2.07 1.65 1.96 1.87 1.71 25.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 -
Price 2.80 2.48 1.84 1.60 2.21 2.50 1.84 -
P/RPS 4.30 6.14 9.00 1.35 2.37 4.02 6.43 -23.50%
P/EPS 21.42 39.06 60.53 9.64 17.50 31.53 52.87 -45.21%
EY 4.67 2.56 1.65 10.37 5.71 3.17 1.89 82.66%
DY 0.00 0.00 1.09 0.00 0.00 0.22 2.93 -
P/NAPS 2.77 2.70 2.11 1.88 1.83 2.17 1.66 40.64%

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