[KAWAN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.66%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,651 25,870 21,754 24,310 22,910 23,214 20,345 13.69%
PBT 3,825 3,977 3,528 5,659 4,153 4,469 4,371 -8.53%
Tax -1,019 -985 407 -1,893 -897 -1,268 -116 327.43%
NP 2,806 2,992 3,935 3,766 3,256 3,201 4,255 -24.29%
-
NP to SH 2,736 3,074 3,935 3,766 3,256 3,206 4,235 -25.32%
-
Tax Rate 26.64% 24.77% -11.54% 33.45% 21.60% 28.37% 2.65% -
Total Cost 21,845 22,878 17,819 20,544 19,654 20,013 16,090 22.68%
-
Net Worth 98,399 97,263 93,652 89,904 86,818 83,836 83,171 11.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 1,681 - -
Div Payout % - - - - - 52.43% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 98,399 97,263 93,652 89,904 86,818 83,836 83,171 11.89%
NOSH 120,000 120,078 120,067 119,936 120,147 120,074 120,538 -0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.38% 11.57% 18.09% 15.49% 14.21% 13.79% 20.91% -
ROE 2.78% 3.16% 4.20% 4.19% 3.75% 3.82% 5.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.54 21.54 18.12 20.27 19.07 19.33 16.88 14.01%
EPS 2.28 2.56 3.28 3.14 2.71 2.67 3.53 -25.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.82 0.81 0.78 0.7496 0.7226 0.6982 0.69 12.23%
Adjusted Per Share Value based on latest NOSH - 119,936
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.78 7.12 5.98 6.69 6.30 6.39 5.60 13.63%
EPS 0.75 0.85 1.08 1.04 0.90 0.88 1.17 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.2707 0.2676 0.2577 0.2473 0.2388 0.2306 0.2288 11.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.78 0.88 1.33 1.00 0.90 0.80 0.86 -
P/RPS 3.80 4.08 7.34 4.93 4.72 4.14 5.10 -17.85%
P/EPS 34.21 34.38 40.58 31.85 33.21 29.96 24.48 25.07%
EY 2.92 2.91 2.46 3.14 3.01 3.34 4.09 -20.16%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 0.95 1.09 1.71 1.33 1.25 1.15 1.25 -16.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 -
Price 0.89 0.95 0.90 0.93 0.93 0.80 0.77 -
P/RPS 4.33 4.41 4.97 4.59 4.88 4.14 4.56 -3.40%
P/EPS 39.04 37.11 27.46 29.62 34.32 29.96 21.92 47.08%
EY 2.56 2.69 3.64 3.38 2.91 3.34 4.56 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 1.09 1.17 1.15 1.24 1.29 1.15 1.12 -1.79%

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