[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 28.99%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 225,773 146,556 79,103 293,231 220,875 149,044 68,676 120.93%
PBT 24,023 15,439 9,143 40,143 31,802 22,214 9,633 83.79%
Tax -2,752 -1,857 -1,265 -1,666 -1,995 -2,790 -1,027 92.80%
NP 21,271 13,582 7,878 38,477 29,807 19,424 8,606 82.70%
-
NP to SH 21,271 13,582 7,878 38,498 29,845 19,445 8,604 82.73%
-
Tax Rate 11.46% 12.03% 13.84% 4.15% 6.27% 12.56% 10.66% -
Total Cost 204,502 132,974 71,225 254,754 191,068 129,620 60,070 126.13%
-
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 12,887 13,052 13,052 10,862 10,793 10,759 10,759 12.77%
Div Payout % 60.59% 96.10% 165.69% 28.22% 36.16% 55.33% 125.05% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
NOSH 357,984 362,581 362,581 362,581 360,646 359,534 359,519 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.42% 9.27% 9.96% 13.12% 13.49% 13.03% 12.53% -
ROE 5.26% 3.41% 1.99% 9.67% 7.68% 5.16% 2.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.07 40.42 21.82 80.98 61.39 41.56 19.15 121.20%
EPS 5.94 3.75 2.17 10.70 8.31 5.42 2.40 82.87%
DPS 3.60 3.60 3.60 3.00 3.00 3.00 3.00 12.91%
NAPS 1.13 1.10 1.09 1.10 1.08 1.05 1.02 7.05%
Adjusted Per Share Value based on latest NOSH - 362,581
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 62.04 40.27 21.74 80.58 60.69 40.96 18.87 120.94%
EPS 5.85 3.73 2.16 10.58 8.20 5.34 2.36 83.05%
DPS 3.54 3.59 3.59 2.98 2.97 2.96 2.96 12.65%
NAPS 1.1116 1.096 1.086 1.0945 1.0677 1.0348 1.0052 6.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.80 1.90 2.12 2.22 2.15 1.67 1.64 -
P/RPS 2.85 4.70 9.72 2.74 3.50 4.02 8.56 -51.93%
P/EPS 30.29 50.72 97.57 20.88 25.92 30.80 68.36 -41.85%
EY 3.30 1.97 1.02 4.79 3.86 3.25 1.46 72.14%
DY 2.00 1.89 1.70 1.35 1.40 1.80 1.83 6.09%
P/NAPS 1.59 1.73 1.94 2.02 1.99 1.59 1.61 -0.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 23/05/22 -
Price 1.85 1.85 2.20 2.22 2.26 2.02 1.68 -
P/RPS 2.93 4.58 10.08 2.74 3.68 4.86 8.77 -51.81%
P/EPS 31.13 49.39 101.25 20.88 27.24 37.26 70.03 -41.72%
EY 3.21 2.02 0.99 4.79 3.67 2.68 1.43 71.35%
DY 1.95 1.95 1.64 1.35 1.33 1.49 1.79 5.86%
P/NAPS 1.64 1.68 2.02 2.02 2.09 1.92 1.65 -0.40%

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