[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 27.9%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 150,323 102,613 47,514 186,948 144,330 97,015 41,506 135.65%
PBT 29,068 18,235 7,002 41,540 31,893 17,781 5,628 198.49%
Tax -5,854 -3,824 -1,574 -8,558 -6,105 -4,240 -1,263 177.73%
NP 23,214 14,411 5,428 32,982 25,788 13,541 4,365 204.37%
-
NP to SH 23,254 14,441 5,445 32,982 25,788 13,541 4,365 204.71%
-
Tax Rate 20.14% 20.97% 22.48% 20.60% 19.14% 23.85% 22.44% -
Total Cost 127,109 88,202 42,086 153,966 118,542 83,474 37,141 126.92%
-
Net Worth 305,591 296,363 288,423 268,930 261,503 237,882 220,454 24.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,987 6,735 6,738 1,494 605 571 551 542.05%
Div Payout % 38.65% 46.64% 123.76% 4.53% 2.35% 4.22% 12.63% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 305,591 296,363 288,423 268,930 261,503 237,882 220,454 24.29%
NOSH 359,519 269,421 269,554 269,639 269,639 228,733 220,454 38.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.44% 14.04% 11.42% 17.64% 17.87% 13.96% 10.52% -
ROE 7.61% 4.87% 1.89% 12.26% 9.86% 5.69% 1.98% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.81 38.09 17.63 75.08 59.61 42.41 18.83 70.11%
EPS 6.47 5.36 2.02 9.17 10.65 5.92 1.98 120.04%
DPS 2.50 2.50 2.50 0.60 0.25 0.25 0.25 363.50%
NAPS 0.85 1.10 1.07 1.08 1.08 1.04 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 269,639
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.36 28.23 13.07 51.43 39.71 26.69 11.42 135.65%
EPS 6.40 3.97 1.50 9.07 7.09 3.73 1.20 204.94%
DPS 2.47 1.85 1.85 0.41 0.17 0.16 0.15 546.14%
NAPS 0.8407 0.8153 0.7935 0.7399 0.7194 0.6544 0.6065 24.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.41 4.95 4.18 3.80 3.79 3.65 3.47 -
P/RPS 8.16 13.00 23.71 5.06 6.36 8.61 18.43 -41.88%
P/EPS 52.72 92.35 206.93 28.69 35.59 61.66 175.25 -55.07%
EY 1.90 1.08 0.48 3.49 2.81 1.62 0.57 122.98%
DY 0.73 0.51 0.60 0.16 0.07 0.07 0.07 376.64%
P/NAPS 4.01 4.50 3.91 3.52 3.51 3.51 3.47 10.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 -
Price 3.10 4.70 4.75 4.41 3.79 3.28 3.00 -
P/RPS 7.41 12.34 26.95 5.87 6.36 7.73 15.93 -39.93%
P/EPS 47.93 87.69 235.15 33.29 35.59 55.41 151.52 -53.54%
EY 2.09 1.14 0.43 3.00 2.81 1.80 0.66 115.49%
DY 0.81 0.53 0.53 0.14 0.07 0.08 0.08 367.36%
P/NAPS 3.65 4.27 4.44 4.08 3.51 3.15 3.00 13.95%

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