[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.36%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 293,231 220,875 149,044 68,676 251,770 184,394 120,355 80.76%
PBT 40,143 31,802 22,214 9,633 36,971 25,502 16,527 80.40%
Tax -1,666 -1,995 -2,790 -1,027 -4,671 -3,315 -2,081 -13.74%
NP 38,477 29,807 19,424 8,606 32,300 22,187 14,446 91.80%
-
NP to SH 38,498 29,845 19,445 8,604 32,303 22,221 14,479 91.58%
-
Tax Rate 4.15% 6.27% 12.56% 10.66% 12.63% 13.00% 12.59% -
Total Cost 254,754 191,068 129,620 60,070 219,470 162,207 105,909 79.23%
-
Net Worth 398,296 388,550 376,575 365,810 370,305 359,519 348,734 9.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,862 10,793 10,759 10,759 10,785 10,785 10,785 0.47%
Div Payout % 28.22% 36.16% 55.33% 125.05% 33.39% 48.54% 74.49% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 398,296 388,550 376,575 365,810 370,305 359,519 348,734 9.23%
NOSH 362,581 360,646 359,534 359,519 359,519 359,519 359,519 0.56%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.12% 13.49% 13.03% 12.53% 12.83% 12.03% 12.00% -
ROE 9.67% 7.68% 5.16% 2.35% 8.72% 6.18% 4.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.98 61.39 41.56 19.15 70.03 51.29 33.48 79.89%
EPS 10.70 8.31 5.42 2.40 8.99 6.18 4.03 91.40%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.10 1.08 1.05 1.02 1.03 1.00 0.97 8.72%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.55 60.67 40.94 18.87 69.16 50.65 33.06 80.77%
EPS 10.58 8.20 5.34 2.36 8.87 6.10 3.98 91.55%
DPS 2.98 2.96 2.96 2.96 2.96 2.96 2.96 0.44%
NAPS 1.0941 1.0673 1.0344 1.0049 1.0172 0.9876 0.958 9.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.22 2.15 1.67 1.64 1.64 1.85 1.96 -
P/RPS 2.74 3.50 4.02 8.56 2.34 3.61 5.85 -39.60%
P/EPS 20.88 25.92 30.80 68.36 18.25 29.93 48.67 -43.02%
EY 4.79 3.86 3.25 1.46 5.48 3.34 2.05 75.81%
DY 1.35 1.40 1.80 1.83 1.83 1.62 1.53 -7.98%
P/NAPS 2.02 1.99 1.59 1.61 1.59 1.85 2.02 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 -
Price 2.22 2.26 2.02 1.68 1.64 1.72 1.85 -
P/RPS 2.74 3.68 4.86 8.77 2.34 3.35 5.53 -37.30%
P/EPS 20.88 27.24 37.26 70.03 18.25 27.83 45.94 -40.80%
EY 4.79 3.67 2.68 1.43 5.48 3.59 2.18 68.77%
DY 1.35 1.33 1.49 1.79 1.83 1.74 1.62 -11.41%
P/NAPS 2.02 2.09 1.92 1.65 1.59 1.72 1.91 3.79%

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