[KAWAN] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 23.28%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 80,368 68,676 67,376 64,039 55,031 65,324 60,589 20.78%
PBT 12,581 9,633 11,469 8,975 7,196 9,331 6,645 53.22%
Tax -1,763 -1,027 -1,356 -1,234 -935 -1,146 -425 158.84%
NP 10,818 8,606 10,113 7,741 6,261 8,185 6,220 44.76%
-
NP to SH 10,841 8,604 10,082 7,742 6,280 8,199 6,397 42.28%
-
Tax Rate 14.01% 10.66% 11.82% 13.75% 12.99% 12.28% 6.40% -
Total Cost 69,550 60,070 57,263 56,298 48,770 57,139 54,369 17.89%
-
Net Worth 376,575 365,810 370,305 359,519 348,734 345,138 345,138 6.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 10,759 - - - 10,785 - -
Div Payout % - 125.05% - - - 131.55% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 376,575 365,810 370,305 359,519 348,734 345,138 345,138 6.00%
NOSH 359,534 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.46% 12.53% 15.01% 12.09% 11.38% 12.53% 10.27% -
ROE 2.88% 2.35% 2.72% 2.15% 1.80% 2.38% 1.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.41 19.15 18.74 17.81 15.31 18.17 16.85 21.00%
EPS 3.02 2.40 2.80 2.15 1.75 2.28 1.78 42.38%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.05 1.02 1.03 1.00 0.97 0.96 0.96 6.17%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.11 18.89 18.54 17.62 15.14 17.97 16.67 20.77%
EPS 2.98 2.37 2.77 2.13 1.73 2.26 1.76 42.19%
DPS 0.00 2.96 0.00 0.00 0.00 2.97 0.00 -
NAPS 1.036 1.0064 1.0188 0.9891 0.9594 0.9495 0.9495 6.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.67 1.64 1.64 1.85 1.96 1.86 2.08 -
P/RPS 7.45 8.56 8.75 10.39 12.80 10.24 12.34 -28.63%
P/EPS 55.25 68.36 58.48 85.91 112.21 81.56 116.90 -39.40%
EY 1.81 1.46 1.71 1.16 0.89 1.23 0.86 64.45%
DY 0.00 1.83 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 1.59 1.61 1.59 1.85 2.02 1.94 2.17 -18.77%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 18/02/21 -
Price 2.02 1.68 1.64 1.72 1.85 2.06 1.88 -
P/RPS 9.01 8.77 8.75 9.66 12.09 11.34 11.16 -13.32%
P/EPS 66.83 70.03 58.48 79.87 105.91 90.33 105.66 -26.37%
EY 1.50 1.43 1.71 1.25 0.94 1.11 0.95 35.70%
DY 0.00 1.79 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 1.92 1.65 1.59 1.72 1.91 2.15 1.96 -1.36%

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