[KAWAN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.01%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,659 22,652 20,978 19,476 22,339 17,954 15,456 32.78%
PBT 4,817 4,679 3,878 3,453 4,320 2,731 1,599 108.44%
Tax -1,924 -1,167 -975 -1,116 -845 -433 -232 309.18%
NP 2,893 3,512 2,903 2,337 3,475 2,298 1,367 64.76%
-
NP to SH 2,885 3,541 2,914 2,328 3,475 2,300 1,367 64.45%
-
Tax Rate 39.94% 24.94% 25.14% 32.32% 19.56% 15.85% 14.51% -
Total Cost 20,766 19,140 18,075 17,139 18,864 15,656 14,089 29.48%
-
Net Worth 79,337 76,821 73,149 69,599 68,067 64,687 61,554 18.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,679 - - - -
Div Payout % - - - 72.16% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,337 76,821 73,149 69,599 68,067 64,687 61,554 18.41%
NOSH 120,208 120,033 119,917 119,999 119,415 79,861 79,941 31.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.23% 15.50% 13.84% 12.00% 15.56% 12.80% 8.84% -
ROE 3.64% 4.61% 3.98% 3.34% 5.11% 3.56% 2.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.68 18.87 17.49 16.23 18.71 22.48 19.33 1.20%
EPS 2.40 2.95 2.43 1.94 2.91 2.88 1.71 25.32%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.61 0.58 0.57 0.81 0.77 -9.75%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.51 6.23 5.77 5.36 6.14 4.94 4.25 32.84%
EPS 0.79 0.97 0.80 0.64 0.96 0.63 0.38 62.81%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.2182 0.2112 0.2011 0.1914 0.1872 0.1779 0.1693 18.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.43 0.52 0.30 0.33 0.66 0.66 -
P/RPS 4.01 2.28 2.97 1.85 1.76 2.94 3.41 11.39%
P/EPS 32.92 14.58 21.40 15.46 11.34 22.92 38.60 -10.05%
EY 3.04 6.86 4.67 6.47 8.82 4.36 2.59 11.26%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.85 0.52 0.58 0.81 0.86 24.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 -
Price 0.98 0.53 0.47 0.53 0.31 0.40 0.63 -
P/RPS 4.98 2.81 2.69 3.27 1.66 1.78 3.26 32.60%
P/EPS 40.83 17.97 19.34 27.32 10.65 13.89 36.84 7.08%
EY 2.45 5.57 5.17 3.66 9.39 7.20 2.71 -6.49%
DY 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
P/NAPS 1.48 0.83 0.77 0.91 0.54 0.49 0.82 48.18%

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