[KAWAN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.68%
YoY- 112.46%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 55,509 41,506 40,932 43,209 44,289 37,343 36,179 33.06%
PBT 12,153 5,628 7,765 14,920 10,094 7,343 6,552 51.02%
Tax -2,978 -1,263 -916 -2,563 -2,827 -1,789 -992 108.24%
NP 9,175 4,365 6,849 12,357 7,267 5,554 5,560 39.68%
-
NP to SH 9,175 4,365 6,942 12,261 7,269 5,554 5,558 39.71%
-
Tax Rate 24.50% 22.44% 11.80% 17.18% 28.01% 24.36% 15.14% -
Total Cost 46,334 37,141 34,083 30,852 37,022 31,789 30,619 31.84%
-
Net Worth 237,955 220,454 201,415 193,796 185,763 158,946 107,057 70.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 551 - - - 3,653 - -
Div Payout % - 12.63% - - - 65.79% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 237,955 220,454 201,415 193,796 185,763 158,946 107,057 70.39%
NOSH 228,802 220,454 195,549 191,877 201,916 182,697 125,949 48.93%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.53% 10.52% 16.73% 28.60% 16.41% 14.87% 15.37% -
ROE 3.86% 1.98% 3.45% 6.33% 3.91% 3.49% 5.19% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.26 18.83 20.93 22.52 21.93 20.44 28.72 -10.65%
EPS 4.01 1.98 3.55 6.39 3.60 3.04 3.06 19.77%
DPS 0.00 0.25 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.04 1.00 1.03 1.01 0.92 0.87 0.85 14.40%
Adjusted Per Share Value based on latest NOSH - 191,877
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.25 11.40 11.24 11.87 12.17 10.26 9.94 33.05%
EPS 2.52 1.20 1.91 3.37 2.00 1.53 1.53 39.50%
DPS 0.00 0.15 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6537 0.6056 0.5533 0.5324 0.5103 0.4366 0.2941 70.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.65 3.47 3.59 2.42 2.42 1.80 1.40 -
P/RPS 15.04 18.43 17.15 10.75 11.03 8.81 4.87 112.21%
P/EPS 91.02 175.25 101.13 37.87 67.22 59.21 31.73 102.01%
EY 1.10 0.57 0.99 2.64 1.49 1.69 3.15 -50.44%
DY 0.00 0.07 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 3.51 3.47 3.49 2.40 2.63 2.07 1.65 65.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 -
Price 3.28 3.00 3.65 2.80 2.48 1.84 1.60 -
P/RPS 13.52 15.93 17.44 12.43 11.31 9.00 5.57 80.71%
P/EPS 81.80 151.52 102.82 43.82 68.89 60.53 36.26 72.09%
EY 1.22 0.66 0.97 2.28 1.45 1.65 2.76 -42.00%
DY 0.00 0.08 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 3.15 3.00 3.54 2.77 2.70 2.11 1.88 41.11%

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