[KAWAN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.79%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,310 22,910 23,214 20,345 23,659 22,652 20,978 10.31%
PBT 5,659 4,153 4,469 4,371 4,817 4,679 3,878 28.62%
Tax -1,893 -897 -1,268 -116 -1,924 -1,167 -975 55.56%
NP 3,766 3,256 3,201 4,255 2,893 3,512 2,903 18.92%
-
NP to SH 3,766 3,256 3,206 4,235 2,885 3,541 2,914 18.62%
-
Tax Rate 33.45% 21.60% 28.37% 2.65% 39.94% 24.94% 25.14% -
Total Cost 20,544 19,654 20,013 16,090 20,766 19,140 18,075 8.90%
-
Net Worth 89,904 86,818 83,836 83,171 79,337 76,821 73,149 14.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,681 - - - - -
Div Payout % - - 52.43% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,904 86,818 83,836 83,171 79,337 76,821 73,149 14.72%
NOSH 119,936 120,147 120,074 120,538 120,208 120,033 119,917 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.49% 14.21% 13.79% 20.91% 12.23% 15.50% 13.84% -
ROE 4.19% 3.75% 3.82% 5.09% 3.64% 4.61% 3.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.27 19.07 19.33 16.88 19.68 18.87 17.49 10.32%
EPS 3.14 2.71 2.67 3.53 2.40 2.95 2.43 18.61%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.7226 0.6982 0.69 0.66 0.64 0.61 14.71%
Adjusted Per Share Value based on latest NOSH - 120,538
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.68 6.30 6.38 5.59 6.50 6.22 5.76 10.37%
EPS 1.03 0.89 0.88 1.16 0.79 0.97 0.80 18.33%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.247 0.2386 0.2304 0.2285 0.218 0.2111 0.201 14.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.90 0.80 0.86 0.79 0.43 0.52 -
P/RPS 4.93 4.72 4.14 5.10 4.01 2.28 2.97 40.15%
P/EPS 31.85 33.21 29.96 24.48 32.92 14.58 21.40 30.32%
EY 3.14 3.01 3.34 4.09 3.04 6.86 4.67 -23.23%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.15 1.25 1.20 0.67 0.85 34.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 -
Price 0.93 0.93 0.80 0.77 0.98 0.53 0.47 -
P/RPS 4.59 4.88 4.14 4.56 4.98 2.81 2.69 42.74%
P/EPS 29.62 34.32 29.96 21.92 40.83 17.97 19.34 32.83%
EY 3.38 2.91 3.34 4.56 2.45 5.57 5.17 -24.65%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.15 1.12 1.48 0.83 0.77 37.34%

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