[KAWAN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -50.53%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,339 17,954 15,456 15,115 17,135 13,784 14,327 34.35%
PBT 4,320 2,731 1,599 2,138 3,133 1,648 2,272 53.29%
Tax -845 -433 -232 -518 176 -178 -431 56.45%
NP 3,475 2,298 1,367 1,620 3,309 1,470 1,841 52.55%
-
NP to SH 3,475 2,300 1,367 1,637 3,309 1,470 1,841 52.55%
-
Tax Rate 19.56% 15.85% 14.51% 24.23% -5.62% 10.80% 18.97% -
Total Cost 18,864 15,656 14,089 13,495 13,826 12,314 12,486 31.56%
-
Net Worth 68,067 64,687 61,554 60,688 59,146 56,722 55,230 14.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 1,998 - - -
Div Payout % - - - - 60.39% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 68,067 64,687 61,554 60,688 59,146 56,722 55,230 14.90%
NOSH 119,415 79,861 79,941 79,853 79,927 79,891 80,043 30.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.56% 12.80% 8.84% 10.72% 19.31% 10.66% 12.85% -
ROE 5.11% 3.56% 2.22% 2.70% 5.59% 2.59% 3.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.71 22.48 19.33 18.93 21.44 17.25 17.90 2.98%
EPS 2.91 2.88 1.71 2.05 4.14 1.84 2.30 16.92%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.57 0.81 0.77 0.76 0.74 0.71 0.69 -11.92%
Adjusted Per Share Value based on latest NOSH - 79,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.14 4.93 4.25 4.15 4.71 3.79 3.94 34.30%
EPS 0.96 0.63 0.38 0.45 0.91 0.40 0.51 52.27%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.1871 0.1778 0.1692 0.1668 0.1626 0.1559 0.1518 14.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.66 0.66 0.67 0.70 0.67 0.68 -
P/RPS 1.76 2.94 3.41 3.54 3.27 3.88 3.80 -40.05%
P/EPS 11.34 22.92 38.60 32.68 16.91 36.41 29.57 -47.12%
EY 8.82 4.36 2.59 3.06 5.91 2.75 3.38 89.20%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.58 0.81 0.86 0.88 0.95 0.94 0.99 -29.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 24/05/07 -
Price 0.31 0.40 0.63 0.76 0.75 0.65 0.73 -
P/RPS 1.66 1.78 3.26 4.02 3.50 3.77 4.08 -45.00%
P/EPS 10.65 13.89 36.84 37.07 18.12 35.33 31.74 -51.61%
EY 9.39 7.20 2.71 2.70 5.52 2.83 3.15 106.71%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.54 0.49 0.82 1.00 1.01 0.92 1.06 -36.13%

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