[KAWAN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -29.82%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 32,382 28,340 27,905 29,319 29,409 23,594 28,037 10.09%
PBT 5,637 4,088 5,497 3,524 5,160 2,700 6,007 -4.15%
Tax -1,333 -952 -690 -801 -1,239 -620 -671 58.09%
NP 4,304 3,136 4,807 2,723 3,921 2,080 5,336 -13.36%
-
NP to SH 4,279 3,143 4,798 2,739 3,903 2,080 5,347 -13.81%
-
Tax Rate 23.65% 23.29% 12.55% 22.73% 24.01% 22.96% 11.17% -
Total Cost 28,078 25,204 23,098 26,596 25,488 21,514 22,701 15.24%
-
Net Worth 125,852 122,361 118,824 114,124 112,886 108,160 107,899 10.81%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 125,852 122,361 118,824 114,124 112,886 108,160 107,899 10.81%
NOSH 119,859 119,961 120,025 120,131 120,092 118,857 119,887 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.29% 11.07% 17.23% 9.29% 13.33% 8.82% 19.03% -
ROE 3.40% 2.57% 4.04% 2.40% 3.46% 1.92% 4.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.02 23.62 23.25 24.41 24.49 19.85 23.39 10.10%
EPS 3.57 2.62 4.00 2.28 3.25 1.75 4.46 -13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.99 0.95 0.94 0.91 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 120,131
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.90 7.78 7.67 8.05 8.08 6.48 7.70 10.14%
EPS 1.18 0.86 1.32 0.75 1.07 0.57 1.47 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.3361 0.3264 0.3135 0.3101 0.2971 0.2964 10.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.83 0.87 0.88 0.94 0.88 1.00 -
P/RPS 3.42 3.51 3.74 3.61 3.84 4.43 4.28 -13.90%
P/EPS 25.91 31.68 21.76 38.60 28.92 50.29 22.42 10.13%
EY 3.86 3.16 4.59 2.59 3.46 1.99 4.46 -9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.93 1.00 0.97 1.11 -14.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 -
Price 0.94 0.905 0.85 1.04 0.87 0.94 0.90 -
P/RPS 3.48 3.83 3.66 4.26 3.55 4.74 3.85 -6.51%
P/EPS 26.33 34.54 21.26 45.61 26.77 53.71 20.18 19.42%
EY 3.80 2.90 4.70 2.19 3.74 1.86 4.96 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.86 1.09 0.93 1.03 1.00 -6.78%

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