[KAWAN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -37.12%
YoY- -21.41%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,618 47,315 55,509 41,506 40,932 43,209 44,289 -2.52%
PBT 9,646 14,112 12,153 5,628 7,765 14,920 10,094 -2.96%
Tax -2,453 -1,864 -2,978 -1,263 -916 -2,563 -2,827 -8.98%
NP 7,193 12,248 9,175 4,365 6,849 12,357 7,267 -0.67%
-
NP to SH 7,193 12,248 9,175 4,365 6,942 12,261 7,269 -0.69%
-
Tax Rate 25.43% 13.21% 24.50% 22.44% 11.80% 17.18% 28.01% -
Total Cost 35,425 35,067 46,334 37,141 34,083 30,852 37,022 -2.88%
-
Net Worth 268,930 261,503 237,955 220,454 201,415 193,796 185,763 27.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 871 - - 551 - - - -
Div Payout % 12.12% - - 12.63% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 268,930 261,503 237,955 220,454 201,415 193,796 185,763 27.83%
NOSH 269,639 269,639 228,802 220,454 195,549 191,877 201,916 21.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.88% 25.89% 16.53% 10.52% 16.73% 28.60% 16.41% -
ROE 2.67% 4.68% 3.86% 1.98% 3.45% 6.33% 3.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.11 19.54 24.26 18.83 20.93 22.52 21.93 -15.18%
EPS 2.00 5.06 4.01 1.98 3.55 6.39 3.60 -32.29%
DPS 0.35 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.04 1.00 1.03 1.01 0.92 11.22%
Adjusted Per Share Value based on latest NOSH - 220,454
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.71 13.00 15.25 11.40 11.24 11.87 12.17 -2.52%
EPS 1.98 3.36 2.52 1.20 1.91 3.37 2.00 -0.66%
DPS 0.24 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.7387 0.7183 0.6537 0.6056 0.5533 0.5324 0.5103 27.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.80 3.79 3.65 3.47 3.59 2.42 2.42 -
P/RPS 22.20 19.40 15.04 18.43 17.15 10.75 11.03 59.07%
P/EPS 131.55 74.93 91.02 175.25 101.13 37.87 67.22 56.13%
EY 0.76 1.33 1.10 0.57 0.99 2.64 1.49 -36.03%
DY 0.09 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 3.52 3.51 3.51 3.47 3.49 2.40 2.63 21.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 -
Price 4.41 3.79 3.28 3.00 3.65 2.80 2.48 -
P/RPS 25.77 19.40 13.52 15.93 17.44 12.43 11.31 72.72%
P/EPS 152.67 74.93 81.80 151.52 102.82 43.82 68.89 69.57%
EY 0.66 1.33 1.22 0.66 0.97 2.28 1.45 -40.68%
DY 0.08 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 4.08 3.51 3.15 3.00 3.54 2.77 2.70 31.51%

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