[KAWAN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 28.17%
YoY- 24.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 67,376 64,039 55,031 65,324 60,589 61,139 79,334 -10.29%
PBT 11,469 8,975 7,196 9,331 6,645 7,004 10,882 3.55%
Tax -1,356 -1,234 -935 -1,146 -425 -988 -2,065 -24.39%
NP 10,113 7,741 6,261 8,185 6,220 6,016 8,817 9.54%
-
NP to SH 10,082 7,742 6,280 8,199 6,397 6,158 8,847 9.07%
-
Tax Rate 11.82% 13.75% 12.99% 12.28% 6.40% 14.11% 18.98% -
Total Cost 57,263 56,298 48,770 57,139 54,369 55,123 70,517 -12.92%
-
Net Worth 370,305 359,519 348,734 345,138 345,138 337,948 334,353 7.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 10,785 - - - -
Div Payout % - - - 131.55% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 370,305 359,519 348,734 345,138 345,138 337,948 334,353 7.02%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.01% 12.09% 11.38% 12.53% 10.27% 9.84% 11.11% -
ROE 2.72% 2.15% 1.80% 2.38% 1.85% 1.82% 2.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.74 17.81 15.31 18.17 16.85 17.01 22.07 -10.30%
EPS 2.80 2.15 1.75 2.28 1.78 1.71 2.46 8.98%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.97 0.96 0.96 0.94 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.51 17.59 15.12 17.94 16.64 16.79 21.79 -10.27%
EPS 2.77 2.13 1.73 2.25 1.76 1.69 2.43 9.09%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.0172 0.9876 0.958 0.9481 0.9481 0.9283 0.9185 7.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.64 1.85 1.96 1.86 2.08 2.57 1.77 -
P/RPS 8.75 10.39 12.80 10.24 12.34 15.11 8.02 5.96%
P/EPS 58.48 85.91 112.21 81.56 116.90 150.04 71.93 -12.85%
EY 1.71 1.16 0.89 1.23 0.86 0.67 1.39 14.76%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.59 1.85 2.02 1.94 2.17 2.73 1.90 -11.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 17/11/21 18/08/21 31/05/21 18/02/21 24/11/20 27/08/20 -
Price 1.64 1.72 1.85 2.06 1.88 2.31 2.69 -
P/RPS 8.75 9.66 12.09 11.34 11.16 13.58 12.19 -19.78%
P/EPS 58.48 79.87 105.91 90.33 105.66 134.86 109.31 -34.02%
EY 1.71 1.25 0.94 1.11 0.95 0.74 0.91 52.10%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 1.59 1.72 1.91 2.15 1.96 2.46 2.89 -32.78%

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