[KAWAN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.49%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,028 33,677 32,382 28,340 27,905 29,319 29,409 5.83%
PBT 5,300 5,621 5,637 4,088 5,497 3,524 5,160 1.79%
Tax -852 -1,348 -1,333 -952 -690 -801 -1,239 -22.03%
NP 4,448 4,273 4,304 3,136 4,807 2,723 3,921 8.74%
-
NP to SH 4,476 4,278 4,279 3,143 4,798 2,739 3,903 9.53%
-
Tax Rate 16.08% 23.98% 23.65% 23.29% 12.55% 22.73% 24.01% -
Total Cost 27,580 29,404 28,078 25,204 23,098 26,596 25,488 5.38%
-
Net Worth 135,599 130,616 125,852 122,361 118,824 114,124 112,886 12.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 135,599 130,616 125,852 122,361 118,824 114,124 112,886 12.96%
NOSH 119,999 119,831 119,859 119,961 120,025 120,131 120,092 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.89% 12.69% 13.29% 11.07% 17.23% 9.29% 13.33% -
ROE 3.30% 3.28% 3.40% 2.57% 4.04% 2.40% 3.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.69 28.10 27.02 23.62 23.25 24.41 24.49 5.88%
EPS 3.73 3.57 3.57 2.62 4.00 2.28 3.25 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.05 1.02 0.99 0.95 0.94 13.01%
Adjusted Per Share Value based on latest NOSH - 119,961
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.81 9.27 8.91 7.80 7.68 8.07 8.09 5.83%
EPS 1.23 1.18 1.18 0.86 1.32 0.75 1.07 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3731 0.3594 0.3463 0.3367 0.3269 0.314 0.3106 12.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.39 1.05 0.925 0.83 0.87 0.88 0.94 -
P/RPS 5.21 3.74 3.42 3.51 3.74 3.61 3.84 22.48%
P/EPS 37.27 29.41 25.91 31.68 21.76 38.60 28.92 18.36%
EY 2.68 3.40 3.86 3.16 4.59 2.59 3.46 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.96 0.88 0.81 0.88 0.93 1.00 14.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 -
Price 1.85 1.13 0.94 0.905 0.85 1.04 0.87 -
P/RPS 6.93 4.02 3.48 3.83 3.66 4.26 3.55 56.00%
P/EPS 49.60 31.65 26.33 34.54 21.26 45.61 26.77 50.68%
EY 2.02 3.16 3.80 2.90 4.70 2.19 3.74 -33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 0.90 0.89 0.86 1.09 0.93 45.81%

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