[KAWAN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.49%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,469 24,651 25,870 21,754 24,310 22,910 23,214 6.36%
PBT 4,309 3,825 3,977 3,528 5,659 4,153 4,469 -2.39%
Tax -1,235 -1,019 -985 407 -1,893 -897 -1,268 -1.74%
NP 3,074 2,806 2,992 3,935 3,766 3,256 3,201 -2.66%
-
NP to SH 3,049 2,736 3,074 3,935 3,766 3,256 3,206 -3.28%
-
Tax Rate 28.66% 26.64% 24.77% -11.54% 33.45% 21.60% 28.37% -
Total Cost 22,395 21,845 22,878 17,819 20,544 19,654 20,013 7.77%
-
Net Worth 103,233 98,399 97,263 93,652 89,904 86,818 83,836 14.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 1,681 -
Div Payout % - - - - - - 52.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 103,233 98,399 97,263 93,652 89,904 86,818 83,836 14.86%
NOSH 120,039 120,000 120,078 120,067 119,936 120,147 120,074 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.07% 11.38% 11.57% 18.09% 15.49% 14.21% 13.79% -
ROE 2.95% 2.78% 3.16% 4.20% 4.19% 3.75% 3.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.22 20.54 21.54 18.12 20.27 19.07 19.33 6.41%
EPS 2.54 2.28 2.56 3.28 3.14 2.71 2.67 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.86 0.82 0.81 0.78 0.7496 0.7226 0.6982 14.89%
Adjusted Per Share Value based on latest NOSH - 120,067
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.00 6.77 7.11 5.98 6.68 6.29 6.38 6.37%
EPS 0.84 0.75 0.84 1.08 1.03 0.89 0.88 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2836 0.2703 0.2672 0.2573 0.247 0.2385 0.2303 14.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.78 0.88 1.33 1.00 0.90 0.80 -
P/RPS 4.01 3.80 4.08 7.34 4.93 4.72 4.14 -2.10%
P/EPS 33.46 34.21 34.38 40.58 31.85 33.21 29.96 7.63%
EY 2.99 2.92 2.91 2.46 3.14 3.01 3.34 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.99 0.95 1.09 1.71 1.33 1.25 1.15 -9.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 -
Price 0.92 0.89 0.95 0.90 0.93 0.93 0.80 -
P/RPS 4.34 4.33 4.41 4.97 4.59 4.88 4.14 3.19%
P/EPS 36.22 39.04 37.11 27.46 29.62 34.32 29.96 13.47%
EY 2.76 2.56 2.69 3.64 3.38 2.91 3.34 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.07 1.09 1.17 1.15 1.24 1.29 1.15 -4.68%

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