[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 29.59%
YoY- 135.48%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 184,394 120,355 65,324 254,703 194,114 132,975 53,641 127.60%
PBT 25,502 16,527 9,331 32,015 25,370 18,366 7,484 126.27%
Tax -3,315 -2,081 -1,146 -4,363 -3,938 -2,950 -885 140.99%
NP 22,187 14,446 8,185 27,652 21,432 15,416 6,599 124.26%
-
NP to SH 22,221 14,479 8,199 28,017 21,620 15,462 6,599 124.49%
-
Tax Rate 13.00% 12.59% 12.28% 13.63% 15.52% 16.06% 11.83% -
Total Cost 162,207 105,909 57,139 227,051 172,682 117,559 47,042 128.06%
-
Net Worth 359,519 348,734 345,138 345,138 337,948 334,353 323,567 7.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,785 10,785 10,785 8,987 8,987 8,987 8,987 12.91%
Div Payout % 48.54% 74.49% 131.55% 32.08% 41.57% 58.13% 136.20% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 359,519 348,734 345,138 345,138 337,948 334,353 323,567 7.26%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.03% 12.00% 12.53% 10.86% 11.04% 11.59% 12.30% -
ROE 6.18% 4.15% 2.38% 8.12% 6.40% 4.62% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.29 33.48 18.17 70.85 53.99 36.99 14.92 127.60%
EPS 6.18 4.03 2.28 7.79 6.01 4.30 1.84 124.10%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.91%
NAPS 1.00 0.97 0.96 0.96 0.94 0.93 0.90 7.26%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.65 33.06 17.94 69.97 53.32 36.53 14.74 127.54%
EPS 6.10 3.98 2.25 7.70 5.94 4.25 1.81 124.61%
DPS 2.96 2.96 2.96 2.47 2.47 2.47 2.47 12.81%
NAPS 0.9876 0.958 0.9481 0.9481 0.9283 0.9185 0.8888 7.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.85 1.96 1.86 2.08 2.57 1.77 1.04 -
P/RPS 3.61 5.85 10.24 2.94 4.76 4.79 6.97 -35.48%
P/EPS 29.93 48.67 81.56 26.69 42.74 41.16 56.66 -34.62%
EY 3.34 2.05 1.23 3.75 2.34 2.43 1.76 53.22%
DY 1.62 1.53 1.61 1.20 0.97 1.41 2.40 -23.03%
P/NAPS 1.85 2.02 1.94 2.17 2.73 1.90 1.16 36.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 18/08/21 31/05/21 18/02/21 24/11/20 27/08/20 28/05/20 -
Price 1.72 1.85 2.06 1.88 2.31 2.69 1.70 -
P/RPS 3.35 5.53 11.34 2.65 4.28 7.27 11.39 -55.74%
P/EPS 27.83 45.94 90.33 24.12 38.41 62.55 92.62 -55.10%
EY 3.59 2.18 1.11 4.15 2.60 1.60 1.08 122.56%
DY 1.74 1.62 1.46 1.33 1.08 0.93 1.47 11.88%
P/NAPS 1.72 1.91 2.15 1.96 2.46 2.89 1.89 -6.08%

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