[KAWAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.53%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 22,910 23,214 20,345 23,659 22,652 20,978 19,476 11.46%
PBT 4,153 4,469 4,371 4,817 4,679 3,878 3,453 13.13%
Tax -897 -1,268 -116 -1,924 -1,167 -975 -1,116 -13.58%
NP 3,256 3,201 4,255 2,893 3,512 2,903 2,337 24.81%
-
NP to SH 3,256 3,206 4,235 2,885 3,541 2,914 2,328 25.14%
-
Tax Rate 21.60% 28.37% 2.65% 39.94% 24.94% 25.14% 32.32% -
Total Cost 19,654 20,013 16,090 20,766 19,140 18,075 17,139 9.58%
-
Net Worth 86,818 83,836 83,171 79,337 76,821 73,149 69,599 15.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,681 - - - - 1,679 -
Div Payout % - 52.43% - - - - 72.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 86,818 83,836 83,171 79,337 76,821 73,149 69,599 15.92%
NOSH 120,147 120,074 120,538 120,208 120,033 119,917 119,999 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.21% 13.79% 20.91% 12.23% 15.50% 13.84% 12.00% -
ROE 3.75% 3.82% 5.09% 3.64% 4.61% 3.98% 3.34% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.07 19.33 16.88 19.68 18.87 17.49 16.23 11.38%
EPS 2.71 2.67 3.53 2.40 2.95 2.43 1.94 25.03%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.7226 0.6982 0.69 0.66 0.64 0.61 0.58 15.83%
Adjusted Per Share Value based on latest NOSH - 120,208
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.29 6.38 5.59 6.50 6.22 5.76 5.35 11.42%
EPS 0.89 0.88 1.16 0.79 0.97 0.80 0.64 24.66%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2385 0.2303 0.2285 0.2179 0.211 0.2009 0.1912 15.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.90 0.80 0.86 0.79 0.43 0.52 0.30 -
P/RPS 4.72 4.14 5.10 4.01 2.28 2.97 1.85 87.03%
P/EPS 33.21 29.96 24.48 32.92 14.58 21.40 15.46 66.71%
EY 3.01 3.34 4.09 3.04 6.86 4.67 6.47 -40.04%
DY 0.00 1.75 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 1.25 1.15 1.25 1.20 0.67 0.85 0.52 79.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 -
Price 0.93 0.80 0.77 0.98 0.53 0.47 0.53 -
P/RPS 4.88 4.14 4.56 4.98 2.81 2.69 3.27 30.68%
P/EPS 34.32 29.96 21.92 40.83 17.97 19.34 27.32 16.47%
EY 2.91 3.34 4.56 2.45 5.57 5.17 3.66 -14.21%
DY 0.00 1.75 0.00 0.00 0.00 0.00 2.64 -
P/NAPS 1.29 1.15 1.12 1.48 0.83 0.77 0.91 26.27%

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