[KAWAN] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 29.27%
YoY- 26.22%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 37,343 36,179 38,226 40,749 34,370 32,028 33,677 7.13%
PBT 7,343 6,552 7,125 7,162 5,445 5,300 5,621 19.52%
Tax -1,789 -992 -1,350 -1,756 -1,257 -852 -1,348 20.78%
NP 5,554 5,560 5,775 5,406 4,188 4,448 4,273 19.12%
-
NP to SH 5,554 5,558 5,771 5,401 4,178 4,476 4,278 19.02%
-
Tax Rate 24.36% 15.14% 18.95% 24.52% 23.09% 16.08% 23.98% -
Total Cost 31,789 30,619 32,451 35,343 30,182 27,580 29,404 5.34%
-
Net Worth 158,946 107,057 147,008 138,951 133,263 135,599 130,616 13.99%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,653 - - - 6,483 - - -
Div Payout % 65.79% - - - 155.17% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 158,946 107,057 147,008 138,951 133,263 135,599 130,616 13.99%
NOSH 182,697 125,949 121,494 120,827 120,057 119,999 119,831 32.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.87% 15.37% 15.11% 13.27% 12.19% 13.89% 12.69% -
ROE 3.49% 5.19% 3.93% 3.89% 3.14% 3.30% 3.28% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.44 28.72 31.46 33.72 28.63 26.69 28.10 -19.13%
EPS 3.04 3.06 4.75 4.47 3.48 3.73 3.57 -10.16%
DPS 2.00 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 0.87 0.85 1.21 1.15 1.11 1.13 1.09 -13.96%
Adjusted Per Share Value based on latest NOSH - 120,827
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.26 9.94 10.50 11.19 9.44 8.80 9.25 7.15%
EPS 1.53 1.53 1.59 1.48 1.15 1.23 1.18 18.92%
DPS 1.00 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.4366 0.2941 0.4038 0.3817 0.3661 0.3725 0.3588 13.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.80 1.40 2.37 2.15 1.90 1.39 1.05 -
P/RPS 8.81 4.87 7.53 6.38 6.64 5.21 3.74 77.13%
P/EPS 59.21 31.73 49.89 48.10 54.60 37.27 29.41 59.50%
EY 1.69 3.15 2.00 2.08 1.83 2.68 3.40 -37.27%
DY 1.11 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 2.07 1.65 1.96 1.87 1.71 1.23 0.96 66.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 -
Price 1.84 1.60 2.21 2.50 1.84 1.85 1.13 -
P/RPS 9.00 5.57 7.02 7.41 6.43 6.93 4.02 71.22%
P/EPS 60.53 36.26 46.53 55.93 52.87 49.60 31.65 54.13%
EY 1.65 2.76 2.15 1.79 1.89 2.02 3.16 -35.18%
DY 1.09 0.00 0.00 0.00 2.93 0.00 0.00 -
P/NAPS 2.11 1.88 1.83 2.17 1.66 1.64 1.04 60.33%

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