[KAWAN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 41.64%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 307,172 225,773 146,556 79,103 293,231 220,875 149,044 61.73%
PBT 34,267 24,023 15,439 9,143 40,143 31,802 22,214 33.40%
Tax -4,138 -2,752 -1,857 -1,265 -1,666 -1,995 -2,790 29.96%
NP 30,129 21,271 13,582 7,878 38,477 29,807 19,424 33.89%
-
NP to SH 30,129 21,271 13,582 7,878 38,498 29,845 19,445 33.79%
-
Tax Rate 12.08% 11.46% 12.03% 13.84% 4.15% 6.27% 12.56% -
Total Cost 277,043 204,502 132,974 71,225 254,754 191,068 129,620 65.69%
-
Net Worth 389,551 404,522 398,839 395,214 398,296 388,550 376,575 2.27%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 12,985 12,887 13,052 13,052 10,862 10,793 10,759 13.31%
Div Payout % 43.10% 60.59% 96.10% 165.69% 28.22% 36.16% 55.33% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 389,551 404,522 398,839 395,214 398,296 388,550 376,575 2.27%
NOSH 357,984 357,984 362,581 362,581 362,581 360,646 359,534 -0.28%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.81% 9.42% 9.27% 9.96% 13.12% 13.49% 13.03% -
ROE 7.73% 5.26% 3.41% 1.99% 9.67% 7.68% 5.16% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 85.16 63.07 40.42 21.82 80.98 61.39 41.56 61.11%
EPS 8.35 5.94 3.75 2.17 10.70 8.31 5.42 33.28%
DPS 3.60 3.60 3.60 3.60 3.00 3.00 3.00 12.88%
NAPS 1.08 1.13 1.10 1.09 1.10 1.08 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 357,984
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 84.51 62.11 40.32 21.76 80.67 60.77 41.00 61.74%
EPS 8.29 5.85 3.74 2.17 10.59 8.21 5.35 33.79%
DPS 3.57 3.55 3.59 3.59 2.99 2.97 2.96 13.26%
NAPS 1.0717 1.1129 1.0973 1.0873 1.0958 1.069 1.036 2.27%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.80 1.80 1.90 2.12 2.22 2.15 1.67 -
P/RPS 2.11 2.85 4.70 9.72 2.74 3.50 4.02 -34.85%
P/EPS 21.55 30.29 50.72 97.57 20.88 25.92 30.80 -21.13%
EY 4.64 3.30 1.97 1.02 4.79 3.86 3.25 26.70%
DY 2.00 2.00 1.89 1.70 1.35 1.40 1.80 7.25%
P/NAPS 1.67 1.59 1.73 1.94 2.02 1.99 1.59 3.31%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 -
Price 1.80 1.85 1.85 2.20 2.22 2.26 2.02 -
P/RPS 2.11 2.93 4.58 10.08 2.74 3.68 4.86 -42.57%
P/EPS 21.55 31.13 49.39 101.25 20.88 27.24 37.26 -30.51%
EY 4.64 3.21 2.02 0.99 4.79 3.67 2.68 44.04%
DY 2.00 1.95 1.95 1.64 1.35 1.33 1.49 21.61%
P/NAPS 1.67 1.64 1.68 2.02 2.02 2.09 1.92 -8.85%

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