[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.44%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,773 124,841 81,633 37,343 149,524 113,346 75,120 69.25%
PBT 40,121 32,356 17,437 7,343 26,285 19,733 12,607 115.90%
Tax -8,094 -7,178 -4,616 -1,789 -5,356 -4,364 -3,013 92.89%
NP 32,027 25,178 12,821 5,554 20,929 15,369 9,594 122.87%
-
NP to SH 32,027 25,085 12,824 5,554 20,908 15,350 9,578 123.12%
-
Tax Rate 20.17% 22.18% 26.47% 24.36% 20.38% 22.12% 23.90% -
Total Cost 133,746 99,663 68,812 31,789 128,595 97,977 65,526 60.69%
-
Net Worth 201,513 193,847 185,796 158,946 107,105 147,058 138,899 28.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 3,653 - - 652 -
Div Payout % - - - 65.79% - - 6.81% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 201,513 193,847 185,796 158,946 107,105 147,058 138,899 28.06%
NOSH 195,644 191,928 201,952 182,697 126,006 121,536 120,781 37.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.32% 20.17% 15.71% 14.87% 14.00% 13.56% 12.77% -
ROE 15.89% 12.94% 6.90% 3.49% 19.52% 10.44% 6.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 84.73 65.05 40.42 20.44 118.66 93.26 62.19 22.82%
EPS 16.37 13.07 6.35 3.04 11.51 12.63 7.93 61.91%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.54 -
NAPS 1.03 1.01 0.92 0.87 0.85 1.21 1.15 -7.06%
Adjusted Per Share Value based on latest NOSH - 182,697
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.54 34.29 22.42 10.26 41.07 31.14 20.64 69.23%
EPS 8.80 6.89 3.52 1.53 5.74 4.22 2.63 123.21%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.18 -
NAPS 0.5536 0.5325 0.5104 0.4366 0.2942 0.404 0.3816 28.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.59 2.42 2.42 1.80 1.40 2.37 2.15 -
P/RPS 4.24 3.72 5.99 8.81 1.18 2.54 3.46 14.47%
P/EPS 21.93 18.52 38.11 59.21 8.44 18.76 27.11 -13.14%
EY 4.56 5.40 2.62 1.69 11.85 5.33 3.69 15.11%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.25 -
P/NAPS 3.49 2.40 2.63 2.07 1.65 1.96 1.87 51.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 -
Price 3.65 2.80 2.48 1.84 1.60 2.21 2.50 -
P/RPS 4.31 4.30 6.14 9.00 1.35 2.37 4.02 4.73%
P/EPS 22.30 21.42 39.06 60.53 9.64 17.50 31.53 -20.56%
EY 4.48 4.67 2.56 1.65 10.37 5.71 3.17 25.85%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.22 -
P/NAPS 3.54 2.77 2.70 2.11 1.88 1.83 2.17 38.45%

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