[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.17%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 149,524 113,346 75,120 34,370 126,426 94,399 60,722 82.05%
PBT 26,285 19,733 12,607 5,445 20,645 15,345 9,725 93.68%
Tax -5,356 -4,364 -3,013 -1,257 -4,484 -3,632 -2,284 76.23%
NP 20,929 15,369 9,594 4,188 16,161 11,713 7,441 98.88%
-
NP to SH 20,908 15,350 9,578 4,178 16,176 11,700 7,422 99.08%
-
Tax Rate 20.38% 22.12% 23.90% 23.09% 21.72% 23.67% 23.49% -
Total Cost 128,595 97,977 65,526 30,182 110,265 82,686 53,281 79.64%
-
Net Worth 107,105 147,058 138,899 133,263 135,600 130,800 126,101 -10.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 652 6,483 - - - -
Div Payout % - - 6.81% 155.17% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,105 147,058 138,899 133,263 135,600 130,800 126,101 -10.28%
NOSH 126,006 121,536 120,781 120,057 120,000 120,000 120,097 3.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.00% 13.56% 12.77% 12.19% 12.78% 12.41% 12.25% -
ROE 19.52% 10.44% 6.90% 3.14% 11.93% 8.94% 5.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.66 93.26 62.19 28.63 105.35 78.67 50.56 76.32%
EPS 11.51 12.63 7.93 3.48 13.48 9.75 6.18 51.20%
DPS 0.00 0.00 0.54 5.40 0.00 0.00 0.00 -
NAPS 0.85 1.21 1.15 1.11 1.13 1.09 1.05 -13.10%
Adjusted Per Share Value based on latest NOSH - 120,057
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.14 31.18 20.67 9.46 34.78 25.97 16.71 82.03%
EPS 5.75 4.22 2.64 1.15 4.45 3.22 2.04 99.16%
DPS 0.00 0.00 0.18 1.78 0.00 0.00 0.00 -
NAPS 0.2947 0.4046 0.3821 0.3666 0.3731 0.3598 0.3469 -10.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 2.37 2.15 1.90 1.39 1.05 0.925 -
P/RPS 1.18 2.54 3.46 6.64 1.32 1.33 1.83 -25.30%
P/EPS 8.44 18.76 27.11 54.60 10.31 10.77 14.97 -31.68%
EY 11.85 5.33 3.69 1.83 9.70 9.29 6.68 46.38%
DY 0.00 0.00 0.25 2.84 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.87 1.71 1.23 0.96 0.88 51.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 -
Price 1.60 2.21 2.50 1.84 1.85 1.13 0.94 -
P/RPS 1.35 2.37 4.02 6.43 1.76 1.44 1.86 -19.18%
P/EPS 9.64 17.50 31.53 52.87 13.72 11.59 15.21 -26.15%
EY 10.37 5.71 3.17 1.89 7.29 8.63 6.57 35.45%
DY 0.00 0.00 0.22 2.93 0.00 0.00 0.00 -
P/NAPS 1.88 1.83 2.17 1.66 1.64 1.04 0.90 63.19%

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