[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[KAWAN] KAWAN FOOD BHD

Announcement Date

24-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -86.19%

YoY- -26.19%

Quarter Report

KAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	199,985	147,165	98,666	46,281	196,282	150,323	102,613	55.83%
YoY %	35.89%	49.15%	113.19%	-76.42%	30.57%	46.50%	-	-
Horiz. %	194.89%	143.42%	96.15%	45.10%	191.28%	146.50%	100.00%	-
PBT	30,066	19,868	11,935	4,758	36,053	29,068	18,235	39.43%
YoY %	51.33%	66.47%	150.84%	-86.80%	24.03%	59.41%	-	-
Horiz. %	164.88%	108.96%	65.45%	26.09%	197.71%	159.41%	100.00%	-
Tax	-6,634	-2,673	-1,835	-739	-6,947	-5,854	-3,824	44.23%
YoY %	-148.19%	-45.67%	-148.31%	89.36%	-18.67%	-53.09%	-	-
Horiz. %	173.48%	69.90%	47.99%	19.33%	181.67%	153.09%	100.00%	-
NP	23,432	17,195	10,100	4,019	29,106	23,214	14,411	38.15%
YoY %	36.27%	70.25%	151.31%	-86.19%	25.38%	61.09%	-	-
Horiz. %	162.60%	119.32%	70.09%	27.89%	201.97%	161.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,432	17,195	10,100	4,019	29,106	23,254	14,441	37.96%
YoY %	36.27%	70.25%	151.31%	-86.19%	25.17%	61.03%	-	-
Horiz. %	162.26%	119.07%	69.94%	27.83%	201.55%	161.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.06%	13.45%	15.37%	15.53%	19.27%	20.14%	20.97%	-
YoY %	64.01%	-12.49%	-1.03%	-19.41%	-4.32%	-3.96%	-	-
Horiz. %	105.20%	64.14%	73.30%	74.06%	91.89%	96.04%	100.00%	-
Total Cost	176,553	129,970	88,566	42,262	167,176	127,109	88,202	58.62%
YoY %	35.84%	46.75%	109.56%	-74.72%	31.52%	44.11%	-	-
Horiz. %	200.17%	147.35%	100.41%	47.92%	189.54%	144.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,567	316,377	309,186	301,996	309,186	305,591	296,363	6.01%
YoY %	2.27%	2.33%	2.38%	-2.33%	1.18%	3.11%	-	-
Horiz. %	109.18%	106.75%	104.33%	101.90%	104.33%	103.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	8,987	898	8,987	8,987	898	8,987	6,735	21.14%
YoY %	900.78%	-90.01%	0.00%	900.78%	-90.01%	33.44%	-	-
Horiz. %	133.44%	13.33%	133.44%	133.44%	13.33%	133.44%	100.00%	-
Div Payout %	38.36%	5.23%	88.99%	223.64%	3.09%	38.65%	46.64%	-
YoY %	633.46%	-94.12%	-60.21%	7,137.54%	-92.01%	-17.13%	-	-
Horiz. %	82.25%	11.21%	190.80%	479.50%	6.63%	82.87%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	323,567	316,377	309,186	301,996	309,186	305,591	296,363	6.01%
YoY %	2.27%	2.33%	2.38%	-2.33%	1.18%	3.11%	-	-
Horiz. %	109.18%	106.75%	104.33%	101.90%	104.33%	103.11%	100.00%	-
NOSH	359,519	359,519	359,519	359,519	359,519	359,519	269,421	21.14%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.44%	-	-
Horiz. %	133.44%	133.44%	133.44%	133.44%	133.44%	133.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	11.72%	11.68%	10.24%	8.68%	14.83%	15.44%	14.04%	-
YoY %	0.34%	14.06%	17.97%	-41.47%	-3.95%	9.97%	-	-
Horiz. %	83.48%	83.19%	72.93%	61.82%	105.63%	109.97%	100.00%	-
ROE	7.24%	5.43%	3.27%	1.33%	9.41%	7.61%	4.87%	-
YoY %	33.33%	66.06%	145.86%	-85.87%	23.65%	56.26%	-	-
Horiz. %	148.67%	111.50%	67.15%	27.31%	193.22%	156.26%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	55.63	40.93	27.44	12.87	54.60	41.81	38.09	28.63%
YoY %	35.91%	49.16%	113.21%	-76.43%	30.59%	9.77%	-	-
Horiz. %	146.05%	107.46%	72.04%	33.79%	143.34%	109.77%	100.00%	-
EPS	6.52	4.78	2.81	1.12	8.10	6.47	5.36	13.91%
YoY %	36.40%	70.11%	150.89%	-86.17%	25.19%	20.71%	-	-
Horiz. %	121.64%	89.18%	52.43%	20.90%	151.12%	120.71%	100.00%	-
DPS	2.50	0.25	2.50	2.50	0.25	2.50	2.50	0.00%
YoY %	900.00%	-90.00%	0.00%	900.00%	-90.00%	0.00%	-	-
Horiz. %	100.00%	10.00%	100.00%	100.00%	10.00%	100.00%	100.00%	-
NAPS	0.90	0.88	0.86	0.84	0.86	0.85	1.10	-12.48%
YoY %	2.27%	2.33%	2.38%	-2.33%	1.18%	-22.73%	-	-
Horiz. %	81.82%	80.00%	78.18%	76.36%	78.18%	77.27%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 359,519
RPS	55.02	40.49	27.14	12.73	54.00	41.36	28.23	55.83%
YoY %	35.89%	49.19%	113.20%	-76.43%	30.56%	46.51%	-	-
Horiz. %	194.90%	143.43%	96.14%	45.09%	191.29%	146.51%	100.00%	-
EPS	6.45	4.73	2.78	1.11	8.01	6.40	3.97	38.07%
YoY %	36.36%	70.14%	150.45%	-86.14%	25.16%	61.21%	-	-
Horiz. %	162.47%	119.14%	70.03%	27.96%	201.76%	161.21%	100.00%	-
DPS	2.47	0.25	2.47	2.47	0.25	2.47	1.85	21.18%
YoY %	888.00%	-89.88%	0.00%	888.00%	-89.88%	33.51%	-	-
Horiz. %	133.51%	13.51%	133.51%	133.51%	13.51%	133.51%	100.00%	-
NAPS	0.8902	0.8704	0.8506	0.8308	0.8506	0.8407	0.8153	6.01%
YoY %	2.27%	2.33%	2.38%	-2.33%	1.18%	3.12%	-	-
Horiz. %	109.19%	106.76%	104.33%	101.90%	104.33%	103.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.91	2.20	2.40	2.22	2.94	3.41	4.95	-
P/RPS	3.43	5.37	8.75	17.25	5.39	8.16	13.00	-58.76%
YoY %	-36.13%	-38.63%	-49.28%	220.04%	-33.95%	-37.23%	-	-
Horiz. %	26.38%	41.31%	67.31%	132.69%	41.46%	62.77%	100.00%	-
P/EPS	29.31	46.00	85.43	198.59	36.32	52.72	92.35	-53.37%
YoY %	-36.28%	-46.15%	-56.98%	446.78%	-31.11%	-42.91%	-	-
Horiz. %	31.74%	49.81%	92.51%	215.04%	39.33%	57.09%	100.00%	-
EY	3.41	2.17	1.17	0.50	2.75	1.90	1.08	114.77%
YoY %	57.14%	85.47%	134.00%	-81.82%	44.74%	75.93%	-	-
Horiz. %	315.74%	200.93%	108.33%	46.30%	254.63%	175.93%	100.00%	-
DY	1.31	0.11	1.04	1.13	0.09	0.73	0.51	87.23%
YoY %	1,090.91%	-89.42%	-7.96%	1,155.56%	-87.67%	43.14%	-	-
Horiz. %	256.86%	21.57%	203.92%	221.57%	17.65%	143.14%	100.00%	-
P/NAPS	2.12	2.50	2.79	2.64	3.42	4.01	4.50	-39.37%
YoY %	-15.20%	-10.39%	5.68%	-22.81%	-14.71%	-10.89%	-	-
Horiz. %	47.11%	55.56%	62.00%	58.67%	76.00%	89.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	22/11/18	21/08/18	24/05/18	27/02/18	21/11/17	18/08/17	-
Price	1.65	1.97	2.45	2.15	2.64	3.10	4.70	-
P/RPS	2.97	4.81	8.93	16.70	4.84	7.41	12.34	-61.20%
YoY %	-38.25%	-46.14%	-46.53%	245.04%	-34.68%	-39.95%	-	-
Horiz. %	24.07%	38.98%	72.37%	135.33%	39.22%	60.05%	100.00%	-
P/EPS	25.32	41.19	87.21	192.33	32.61	47.93	87.69	-56.21%
YoY %	-38.53%	-52.77%	-54.66%	489.79%	-31.96%	-45.34%	-	-
Horiz. %	28.87%	46.97%	99.45%	219.33%	37.19%	54.66%	100.00%	-
EY	3.95	2.43	1.15	0.52	3.07	2.09	1.14	128.46%
YoY %	62.55%	111.30%	121.15%	-83.06%	46.89%	83.33%	-	-
Horiz. %	346.49%	213.16%	100.88%	45.61%	269.30%	183.33%	100.00%	-
DY	1.52	0.13	1.02	1.16	0.09	0.81	0.53	101.47%
YoY %	1,069.23%	-87.25%	-12.07%	1,188.89%	-88.89%	52.83%	-	-
Horiz. %	286.79%	24.53%	192.45%	218.87%	16.98%	152.83%	100.00%	-
P/NAPS	1.83	2.24	2.85	2.56	3.07	3.65	4.27	-43.06%
YoY %	-18.30%	-21.40%	11.33%	-16.61%	-15.89%	-14.52%	-	-
Horiz. %	42.86%	52.46%	66.74%	59.95%	71.90%	85.48%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

157

MYEG

MY E.G. SERVICES BHD

150

MAYBANK

MALAYAN BANKING BHD

112

PBBANK

PUBLIC BANK BHD

112

SAPNRG

SAPURA ENERGY BERHAD

112

YTL

YTL CORPORATION BHD

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More