[KAWAN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 75.37%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,319 29,409 23,594 28,037 25,469 24,651 25,870 8.67%
PBT 3,524 5,160 2,700 6,007 4,309 3,825 3,977 -7.72%
Tax -801 -1,239 -620 -671 -1,235 -1,019 -985 -12.84%
NP 2,723 3,921 2,080 5,336 3,074 2,806 2,992 -6.07%
-
NP to SH 2,739 3,903 2,080 5,347 3,049 2,736 3,074 -7.38%
-
Tax Rate 22.73% 24.01% 22.96% 11.17% 28.66% 26.64% 24.77% -
Total Cost 26,596 25,488 21,514 22,701 22,395 21,845 22,878 10.52%
-
Net Worth 114,124 112,886 108,160 107,899 103,233 98,399 97,263 11.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 114,124 112,886 108,160 107,899 103,233 98,399 97,263 11.21%
NOSH 120,131 120,092 118,857 119,887 120,039 120,000 120,078 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.29% 13.33% 8.82% 19.03% 12.07% 11.38% 11.57% -
ROE 2.40% 3.46% 1.92% 4.96% 2.95% 2.78% 3.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.41 24.49 19.85 23.39 21.22 20.54 21.54 8.67%
EPS 2.28 3.25 1.75 4.46 2.54 2.28 2.56 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.90 0.86 0.82 0.81 11.18%
Adjusted Per Share Value based on latest NOSH - 119,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.07 8.09 6.49 7.71 7.01 6.78 7.12 8.68%
EPS 0.75 1.07 0.57 1.47 0.84 0.75 0.85 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.3106 0.2976 0.2968 0.284 0.2707 0.2676 11.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.94 0.88 1.00 0.85 0.78 0.88 -
P/RPS 3.61 3.84 4.43 4.28 4.01 3.80 4.08 -7.81%
P/EPS 38.60 28.92 50.29 22.42 33.46 34.21 34.38 8.00%
EY 2.59 3.46 1.99 4.46 2.99 2.92 2.91 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.97 1.11 0.99 0.95 1.09 -10.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 -
Price 1.04 0.87 0.94 0.90 0.92 0.89 0.95 -
P/RPS 4.26 3.55 4.74 3.85 4.34 4.33 4.41 -2.27%
P/EPS 45.61 26.77 53.71 20.18 36.22 39.04 37.11 14.69%
EY 2.19 3.74 1.86 4.96 2.76 2.56 2.69 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 1.03 1.00 1.07 1.09 1.17 -4.59%

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