[KAWAN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.1%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,905 29,319 29,409 23,594 28,037 25,469 24,651 8.57%
PBT 5,497 3,524 5,160 2,700 6,007 4,309 3,825 27.20%
Tax -690 -801 -1,239 -620 -671 -1,235 -1,019 -22.79%
NP 4,807 2,723 3,921 2,080 5,336 3,074 2,806 42.93%
-
NP to SH 4,798 2,739 3,903 2,080 5,347 3,049 2,736 45.17%
-
Tax Rate 12.55% 22.73% 24.01% 22.96% 11.17% 28.66% 26.64% -
Total Cost 23,098 26,596 25,488 21,514 22,701 22,395 21,845 3.77%
-
Net Worth 118,824 114,124 112,886 108,160 107,899 103,233 98,399 13.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,824 114,124 112,886 108,160 107,899 103,233 98,399 13.33%
NOSH 120,025 120,131 120,092 118,857 119,887 120,039 120,000 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.23% 9.29% 13.33% 8.82% 19.03% 12.07% 11.38% -
ROE 4.04% 2.40% 3.46% 1.92% 4.96% 2.95% 2.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.25 24.41 24.49 19.85 23.39 21.22 20.54 8.57%
EPS 4.00 2.28 3.25 1.75 4.46 2.54 2.28 45.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.94 0.91 0.90 0.86 0.82 13.31%
Adjusted Per Share Value based on latest NOSH - 118,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.67 8.06 8.08 6.49 7.71 7.00 6.78 8.52%
EPS 1.32 0.75 1.07 0.57 1.47 0.84 0.75 45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3137 0.3103 0.2973 0.2966 0.2837 0.2705 13.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.88 0.94 0.88 1.00 0.85 0.78 -
P/RPS 3.74 3.61 3.84 4.43 4.28 4.01 3.80 -1.05%
P/EPS 21.76 38.60 28.92 50.29 22.42 33.46 34.21 -25.93%
EY 4.59 2.59 3.46 1.99 4.46 2.99 2.92 35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 1.00 0.97 1.11 0.99 0.95 -4.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.85 1.04 0.87 0.94 0.90 0.92 0.89 -
P/RPS 3.66 4.26 3.55 4.74 3.85 4.34 4.33 -10.55%
P/EPS 21.26 45.61 26.77 53.71 20.18 36.22 39.04 -33.19%
EY 4.70 2.19 3.74 1.86 4.96 2.76 2.56 49.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 0.93 1.03 1.00 1.07 1.09 -14.55%

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