[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 73.31%
YoY- -49.22%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 194,114 132,975 53,641 214,081 157,684 107,536 50,324 145.35%
PBT 25,370 18,366 7,484 15,386 8,851 5,584 2,071 428.98%
Tax -3,938 -2,950 -885 -3,664 -1,986 -1,262 -496 296.48%
NP 21,432 15,416 6,599 11,722 6,865 4,322 1,575 467.26%
-
NP to SH 21,620 15,462 6,599 11,898 6,865 4,322 1,575 470.57%
-
Tax Rate 15.52% 16.06% 11.83% 23.81% 22.44% 22.60% 23.95% -
Total Cost 172,682 117,559 47,042 202,359 150,819 103,214 48,749 131.83%
-
Net Worth 337,948 334,353 323,567 323,567 319,972 316,377 312,782 5.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 41.57% 58.13% 136.20% 75.54% 130.92% 207.96% 570.67% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 337,948 334,353 323,567 323,567 319,972 316,377 312,782 5.27%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.04% 11.59% 12.30% 5.48% 4.35% 4.02% 3.13% -
ROE 6.40% 4.62% 2.04% 3.68% 2.15% 1.37% 0.50% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.99 36.99 14.92 59.55 43.86 29.91 14.00 145.31%
EPS 6.01 4.30 1.84 3.31 1.95 1.20 0.44 468.69%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.94 0.93 0.90 0.90 0.89 0.88 0.87 5.27%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.32 36.53 14.74 58.81 43.32 29.54 13.82 145.38%
EPS 5.94 4.25 1.81 3.27 1.89 1.19 0.43 472.97%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.9283 0.9185 0.8888 0.8888 0.879 0.8691 0.8592 5.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.57 1.77 1.04 1.39 1.22 1.34 1.68 -
P/RPS 4.76 4.79 6.97 2.33 2.78 4.48 12.00 -45.92%
P/EPS 42.74 41.16 56.66 42.00 63.89 111.47 383.49 -76.74%
EY 2.34 2.43 1.76 2.38 1.57 0.90 0.26 330.94%
DY 0.97 1.41 2.40 1.80 2.05 1.87 1.49 -24.82%
P/NAPS 2.73 1.90 1.16 1.54 1.37 1.52 1.93 25.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 2.31 2.69 1.70 1.30 1.57 1.21 1.40 -
P/RPS 4.28 7.27 11.39 2.18 3.58 4.05 10.00 -43.11%
P/EPS 38.41 62.55 92.62 39.28 82.22 100.65 319.57 -75.55%
EY 2.60 1.60 1.08 2.55 1.22 0.99 0.31 311.20%
DY 1.08 0.93 1.47 1.92 1.59 2.07 1.79 -28.53%
P/NAPS 2.46 2.89 1.89 1.44 1.76 1.38 1.61 32.55%

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