[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 25.17%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 147,165 98,666 46,281 196,282 150,323 102,613 47,514 112.33%
PBT 19,868 11,935 4,758 36,053 29,068 18,235 7,002 100.29%
Tax -2,673 -1,835 -739 -6,947 -5,854 -3,824 -1,574 42.29%
NP 17,195 10,100 4,019 29,106 23,214 14,411 5,428 115.54%
-
NP to SH 17,195 10,100 4,019 29,106 23,254 14,441 5,445 115.09%
-
Tax Rate 13.45% 15.37% 15.53% 19.27% 20.14% 20.97% 22.48% -
Total Cost 129,970 88,566 42,262 167,176 127,109 88,202 42,086 111.92%
-
Net Worth 316,377 309,186 301,996 309,186 305,591 296,363 288,423 6.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 898 8,987 8,987 898 8,987 6,735 6,738 -73.87%
Div Payout % 5.23% 88.99% 223.64% 3.09% 38.65% 46.64% 123.76% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,377 309,186 301,996 309,186 305,591 296,363 288,423 6.35%
NOSH 359,519 359,519 359,519 359,519 359,519 269,421 269,554 21.14%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.68% 10.24% 8.68% 14.83% 15.44% 14.04% 11.42% -
ROE 5.43% 3.27% 1.33% 9.41% 7.61% 4.87% 1.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.93 27.44 12.87 54.60 41.81 38.09 17.63 75.24%
EPS 4.78 2.81 1.12 8.10 6.47 5.36 2.02 77.48%
DPS 0.25 2.50 2.50 0.25 2.50 2.50 2.50 -78.42%
NAPS 0.88 0.86 0.84 0.86 0.85 1.10 1.07 -12.20%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.43 27.10 12.71 53.92 41.29 28.19 13.05 112.37%
EPS 4.72 2.77 1.10 8.00 6.39 3.97 1.50 114.58%
DPS 0.25 2.47 2.47 0.25 2.47 1.85 1.85 -73.63%
NAPS 0.8691 0.8493 0.8296 0.8493 0.8395 0.8141 0.7923 6.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.20 2.40 2.22 2.94 3.41 4.95 4.18 -
P/RPS 5.37 8.75 17.25 5.39 8.16 13.00 23.71 -62.81%
P/EPS 46.00 85.43 198.59 36.32 52.72 92.35 206.93 -63.27%
EY 2.17 1.17 0.50 2.75 1.90 1.08 0.48 173.15%
DY 0.11 1.04 1.13 0.09 0.73 0.51 0.60 -67.69%
P/NAPS 2.50 2.79 2.64 3.42 4.01 4.50 3.91 -25.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 -
Price 1.97 2.45 2.15 2.64 3.10 4.70 4.75 -
P/RPS 4.81 8.93 16.70 4.84 7.41 12.34 26.95 -68.26%
P/EPS 41.19 87.21 192.33 32.61 47.93 87.69 235.15 -68.66%
EY 2.43 1.15 0.52 3.07 2.09 1.14 0.43 216.93%
DY 0.13 1.02 1.16 0.09 0.81 0.53 0.53 -60.78%
P/NAPS 2.24 2.85 2.56 3.07 3.65 4.27 4.44 -36.59%

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