[KAWAN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.07%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 40,932 43,209 44,289 37,343 36,179 38,226 40,749 0.29%
PBT 7,765 14,920 10,094 7,343 6,552 7,125 7,162 5.52%
Tax -916 -2,563 -2,827 -1,789 -992 -1,350 -1,756 -35.12%
NP 6,849 12,357 7,267 5,554 5,560 5,775 5,406 17.03%
-
NP to SH 6,942 12,261 7,269 5,554 5,558 5,771 5,401 18.16%
-
Tax Rate 11.80% 17.18% 28.01% 24.36% 15.14% 18.95% 24.52% -
Total Cost 34,083 30,852 37,022 31,789 30,619 32,451 35,343 -2.38%
-
Net Worth 201,415 193,796 185,763 158,946 107,057 147,008 138,951 27.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 3,653 - - - -
Div Payout % - - - 65.79% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 201,415 193,796 185,763 158,946 107,057 147,008 138,951 27.99%
NOSH 195,549 191,877 201,916 182,697 125,949 121,494 120,827 37.72%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.73% 28.60% 16.41% 14.87% 15.37% 15.11% 13.27% -
ROE 3.45% 6.33% 3.91% 3.49% 5.19% 3.93% 3.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.93 22.52 21.93 20.44 28.72 31.46 33.72 -27.17%
EPS 3.55 6.39 3.60 3.04 3.06 4.75 4.47 -14.20%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.92 0.87 0.85 1.21 1.15 -7.06%
Adjusted Per Share Value based on latest NOSH - 182,697
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.25 11.87 12.17 10.26 9.94 10.50 11.20 0.29%
EPS 1.91 3.37 2.00 1.53 1.53 1.59 1.48 18.48%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5535 0.5325 0.5105 0.4368 0.2942 0.404 0.3818 28.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.59 2.42 2.42 1.80 1.40 2.37 2.15 -
P/RPS 17.15 10.75 11.03 8.81 4.87 7.53 6.38 92.98%
P/EPS 101.13 37.87 67.22 59.21 31.73 49.89 48.10 63.89%
EY 0.99 2.64 1.49 1.69 3.15 2.00 2.08 -38.95%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 3.49 2.40 2.63 2.07 1.65 1.96 1.87 51.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 -
Price 3.65 2.80 2.48 1.84 1.60 2.21 2.50 -
P/RPS 17.44 12.43 11.31 9.00 5.57 7.02 7.41 76.66%
P/EPS 102.82 43.82 68.89 60.53 36.26 46.53 55.93 49.90%
EY 0.97 2.28 1.45 1.65 2.76 2.15 1.79 -33.45%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 3.54 2.77 2.70 2.11 1.88 1.83 2.17 38.45%

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