[KAWAN] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -41.27%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 47,710 55,099 47,514 42,618 47,315 55,509 41,506 9.72%
PBT 10,834 11,233 7,002 9,646 14,112 12,153 5,628 54.68%
Tax -2,030 -2,250 -1,574 -2,453 -1,864 -2,978 -1,263 37.17%
NP 8,804 8,983 5,428 7,193 12,248 9,175 4,365 59.56%
-
NP to SH 8,814 8,996 5,445 7,193 12,248 9,175 4,365 59.68%
-
Tax Rate 18.74% 20.03% 22.48% 25.43% 13.21% 24.50% 22.44% -
Total Cost 38,906 46,116 42,086 35,425 35,067 46,334 37,141 3.14%
-
Net Worth 305,591 296,275 288,423 268,930 261,503 237,955 220,454 24.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 6,738 871 - - 551 -
Div Payout % - - 123.76% 12.12% - - 12.63% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 305,591 296,275 288,423 268,930 261,503 237,955 220,454 24.29%
NOSH 359,519 269,341 269,554 269,639 269,639 228,802 220,454 38.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.45% 16.30% 11.42% 16.88% 25.89% 16.53% 10.52% -
ROE 2.88% 3.04% 1.89% 2.67% 4.68% 3.86% 1.98% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.27 20.46 17.63 17.11 19.54 24.26 18.83 -20.79%
EPS 2.45 3.34 2.02 2.00 5.06 4.01 1.98 15.24%
DPS 0.00 0.00 2.50 0.35 0.00 0.00 0.25 -
NAPS 0.85 1.10 1.07 1.08 1.08 1.04 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 269,639
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.11 15.14 13.05 11.71 13.00 15.25 11.40 9.75%
EPS 2.42 2.47 1.50 1.98 3.36 2.52 1.20 59.55%
DPS 0.00 0.00 1.85 0.24 0.00 0.00 0.15 -
NAPS 0.8395 0.8139 0.7923 0.7387 0.7183 0.6537 0.6056 24.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.41 4.95 4.18 3.80 3.79 3.65 3.47 -
P/RPS 25.70 24.20 23.71 22.20 19.40 15.04 18.43 24.79%
P/EPS 139.09 148.20 206.93 131.55 74.93 91.02 175.25 -14.26%
EY 0.72 0.67 0.48 0.76 1.33 1.10 0.57 16.83%
DY 0.00 0.00 0.60 0.09 0.00 0.00 0.07 -
P/NAPS 4.01 4.50 3.91 3.52 3.51 3.51 3.47 10.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 -
Price 3.10 4.70 4.75 4.41 3.79 3.28 3.00 -
P/RPS 23.36 22.98 26.95 25.77 19.40 13.52 15.93 29.04%
P/EPS 126.45 140.72 235.15 152.67 74.93 81.80 151.52 -11.34%
EY 0.79 0.71 0.43 0.66 1.33 1.22 0.66 12.72%
DY 0.00 0.00 0.53 0.08 0.00 0.00 0.08 -
P/NAPS 3.65 4.27 4.44 4.08 3.51 3.15 3.00 13.95%

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