[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 45.37%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 220,875 149,044 68,676 251,770 184,394 120,355 65,324 125.10%
PBT 31,802 22,214 9,633 36,971 25,502 16,527 9,331 126.30%
Tax -1,995 -2,790 -1,027 -4,671 -3,315 -2,081 -1,146 44.66%
NP 29,807 19,424 8,606 32,300 22,187 14,446 8,185 136.51%
-
NP to SH 29,845 19,445 8,604 32,303 22,221 14,479 8,199 136.44%
-
Tax Rate 6.27% 12.56% 10.66% 12.63% 13.00% 12.59% 12.28% -
Total Cost 191,068 129,620 60,070 219,470 162,207 105,909 57,139 123.45%
-
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 10,793 10,759 10,759 10,785 10,785 10,785 10,785 0.04%
Div Payout % 36.16% 55.33% 125.05% 33.39% 48.54% 74.49% 131.55% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
NOSH 360,646 359,534 359,519 359,519 359,519 359,519 359,519 0.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.49% 13.03% 12.53% 12.83% 12.03% 12.00% 12.53% -
ROE 7.68% 5.16% 2.35% 8.72% 6.18% 4.15% 2.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 61.39 41.56 19.15 70.03 51.29 33.48 18.17 124.99%
EPS 8.31 5.42 2.40 8.99 6.18 4.03 2.28 136.64%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.08 1.05 1.02 1.03 1.00 0.97 0.96 8.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 60.77 41.01 18.90 69.27 50.74 33.12 17.97 125.13%
EPS 8.21 5.35 2.37 8.89 6.11 3.98 2.26 136.12%
DPS 2.97 2.96 2.96 2.97 2.97 2.97 2.97 0.00%
NAPS 1.0691 1.0362 1.0065 1.0189 0.9892 0.9595 0.9497 8.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.15 1.67 1.64 1.64 1.85 1.96 1.86 -
P/RPS 3.50 4.02 8.56 2.34 3.61 5.85 10.24 -51.08%
P/EPS 25.92 30.80 68.36 18.25 29.93 48.67 81.56 -53.39%
EY 3.86 3.25 1.46 5.48 3.34 2.05 1.23 114.19%
DY 1.40 1.80 1.83 1.83 1.62 1.53 1.61 -8.88%
P/NAPS 1.99 1.59 1.61 1.59 1.85 2.02 1.94 1.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 -
Price 2.26 2.02 1.68 1.64 1.72 1.85 2.06 -
P/RPS 3.68 4.86 8.77 2.34 3.35 5.53 11.34 -52.74%
P/EPS 27.24 37.26 70.03 18.25 27.83 45.94 90.33 -54.99%
EY 3.67 2.68 1.43 5.48 3.59 2.18 1.11 121.77%
DY 1.33 1.49 1.79 1.83 1.74 1.62 1.46 -6.02%
P/NAPS 2.09 1.92 1.65 1.59 1.72 1.91 2.15 -1.86%

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