[KAWAN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 30.22%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 71,831 80,368 68,676 67,376 64,039 55,031 65,324 6.52%
PBT 9,588 12,581 9,633 11,469 8,975 7,196 9,331 1.82%
Tax 795 -1,763 -1,027 -1,356 -1,234 -935 -1,146 -
NP 10,383 10,818 8,606 10,113 7,741 6,261 8,185 17.16%
-
NP to SH 10,400 10,841 8,604 10,082 7,742 6,280 8,199 17.16%
-
Tax Rate -8.29% 14.01% 10.66% 11.82% 13.75% 12.99% 12.28% -
Total Cost 61,448 69,550 60,070 57,263 56,298 48,770 57,139 4.96%
-
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 10,759 - - - 10,785 -
Div Payout % - - 125.05% - - - 131.55% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 388,550 376,575 365,810 370,305 359,519 348,734 345,138 8.21%
NOSH 360,646 359,534 359,519 359,519 359,519 359,519 359,519 0.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.45% 13.46% 12.53% 15.01% 12.09% 11.38% 12.53% -
ROE 2.68% 2.88% 2.35% 2.72% 2.15% 1.80% 2.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.97 22.41 19.15 18.74 17.81 15.31 18.17 6.49%
EPS 2.89 3.02 2.40 2.80 2.15 1.75 2.28 17.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.08 1.05 1.02 1.03 1.00 0.97 0.96 8.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.73 22.08 18.87 18.51 17.59 15.12 17.94 6.53%
EPS 2.86 2.98 2.36 2.77 2.13 1.73 2.25 17.32%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.96 -
NAPS 1.0673 1.0344 1.0049 1.0172 0.9876 0.958 0.9481 8.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.15 1.67 1.64 1.64 1.85 1.96 1.86 -
P/RPS 10.77 7.45 8.56 8.75 10.39 12.80 10.24 3.41%
P/EPS 74.38 55.25 68.36 58.48 85.91 112.21 81.56 -5.95%
EY 1.34 1.81 1.46 1.71 1.16 0.89 1.23 5.87%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.61 -
P/NAPS 1.99 1.59 1.61 1.59 1.85 2.02 1.94 1.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 22/08/22 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 -
Price 2.26 2.02 1.68 1.64 1.72 1.85 2.06 -
P/RPS 11.32 9.01 8.77 8.75 9.66 12.09 11.34 -0.11%
P/EPS 78.18 66.83 70.03 58.48 79.87 105.91 90.33 -9.17%
EY 1.28 1.50 1.43 1.71 1.25 0.94 1.11 9.95%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.46 -
P/NAPS 2.09 1.92 1.65 1.59 1.72 1.91 2.15 -1.86%

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 1 of 1 comments

Pang

Good qtr

2022-03-01 17:08

Post a Comment