[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.67%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 144,330 97,015 41,506 165,773 124,841 81,633 37,343 145.67%
PBT 31,893 17,781 5,628 40,121 32,356 17,437 7,343 165.49%
Tax -6,105 -4,240 -1,263 -8,094 -7,178 -4,616 -1,789 126.15%
NP 25,788 13,541 4,365 32,027 25,178 12,821 5,554 177.54%
-
NP to SH 25,788 13,541 4,365 32,027 25,085 12,824 5,554 177.54%
-
Tax Rate 19.14% 23.85% 22.44% 20.17% 22.18% 26.47% 24.36% -
Total Cost 118,542 83,474 37,141 133,746 99,663 68,812 31,789 139.89%
-
Net Worth 261,503 237,882 220,454 201,513 193,847 185,796 158,946 39.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 605 571 551 - - - 3,653 -69.74%
Div Payout % 2.35% 4.22% 12.63% - - - 65.79% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 261,503 237,882 220,454 201,513 193,847 185,796 158,946 39.23%
NOSH 269,639 228,733 220,454 195,644 191,928 201,952 182,697 29.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.87% 13.96% 10.52% 19.32% 20.17% 15.71% 14.87% -
ROE 9.86% 5.69% 1.98% 15.89% 12.94% 6.90% 3.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.61 42.41 18.83 84.73 65.05 40.42 20.44 103.72%
EPS 10.65 5.92 1.98 16.37 13.07 6.35 3.04 130.14%
DPS 0.25 0.25 0.25 0.00 0.00 0.00 2.00 -74.90%
NAPS 1.08 1.04 1.00 1.03 1.01 0.92 0.87 15.46%
Adjusted Per Share Value based on latest NOSH - 195,549
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.71 26.69 11.42 45.61 34.35 22.46 10.27 145.74%
EPS 7.09 3.73 1.20 8.81 6.90 3.53 1.53 177.17%
DPS 0.17 0.16 0.15 0.00 0.00 0.00 1.01 -69.41%
NAPS 0.7194 0.6544 0.6065 0.5544 0.5333 0.5112 0.4373 39.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.79 3.65 3.47 3.59 2.42 2.42 1.80 -
P/RPS 6.36 8.61 18.43 4.24 3.72 5.99 8.81 -19.47%
P/EPS 35.59 61.66 175.25 21.93 18.52 38.11 59.21 -28.71%
EY 2.81 1.62 0.57 4.56 5.40 2.62 1.69 40.22%
DY 0.07 0.07 0.07 0.00 0.00 0.00 1.11 -84.07%
P/NAPS 3.51 3.51 3.47 3.49 2.40 2.63 2.07 42.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 -
Price 3.79 3.28 3.00 3.65 2.80 2.48 1.84 -
P/RPS 6.36 7.73 15.93 4.31 4.30 6.14 9.00 -20.61%
P/EPS 35.59 55.41 151.52 22.30 21.42 39.06 60.53 -29.74%
EY 2.81 1.80 0.66 4.48 4.67 2.56 1.65 42.47%
DY 0.07 0.08 0.08 0.00 0.00 0.00 1.09 -83.88%
P/NAPS 3.51 3.15 3.00 3.54 2.77 2.70 2.11 40.26%

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