[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.3%
YoY- 113.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,635 67,289 43,630 20,978 75,225 55,749 33,410 89.86%
PBT 17,745 13,375 8,558 3,878 12,102 8,650 4,330 155.43%
Tax -4,181 -4,067 -2,143 -975 -2,625 -1,510 -665 239.50%
NP 13,564 9,308 6,415 2,903 9,477 7,140 3,665 138.69%
-
NP to SH 13,575 9,340 6,455 2,914 9,492 7,140 3,671 138.56%
-
Tax Rate 23.56% 30.41% 25.04% 25.14% 21.69% 17.46% 15.36% -
Total Cost 74,071 57,981 37,215 18,075 65,748 48,609 29,745 83.41%
-
Net Worth 82,751 79,233 76,788 73,149 69,599 68,170 64,782 17.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,679 - - -
Div Payout % - - - - 17.70% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 82,751 79,233 76,788 73,149 69,599 68,170 64,782 17.67%
NOSH 119,929 120,051 119,981 119,917 120,000 119,597 79,978 30.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.48% 13.83% 14.70% 13.84% 12.60% 12.81% 10.97% -
ROE 16.40% 11.79% 8.41% 3.98% 13.64% 10.47% 5.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.07 56.05 36.36 17.49 62.69 46.61 41.77 45.03%
EPS 11.31 7.78 5.38 2.43 7.91 5.97 4.59 82.13%
DPS 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.61 0.58 0.57 0.81 -10.11%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.10 18.50 12.00 5.77 20.68 15.33 9.19 89.83%
EPS 3.73 2.57 1.77 0.80 2.61 1.96 1.01 138.35%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.2275 0.2179 0.2111 0.2011 0.1914 0.1874 0.1781 17.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.43 0.52 0.30 0.33 0.66 -
P/RPS 1.18 1.41 1.18 2.97 0.48 0.71 1.58 -17.64%
P/EPS 7.60 10.15 7.99 21.40 3.79 5.53 14.38 -34.55%
EY 13.16 9.85 12.51 4.67 26.37 18.09 6.95 52.87%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 1.25 1.20 0.67 0.85 0.52 0.58 0.81 33.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 -
Price 0.77 0.98 0.53 0.47 0.53 0.31 0.40 -
P/RPS 1.05 1.75 1.46 2.69 0.85 0.67 0.96 6.13%
P/EPS 6.80 12.60 9.85 19.34 6.70 5.19 8.71 -15.17%
EY 14.70 7.94 10.15 5.17 14.92 19.26 11.48 17.86%
DY 0.00 0.00 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 1.12 1.48 0.83 0.77 0.91 0.54 0.49 73.25%

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