[KAWAN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.31%
YoY- 344.31%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 54,412 52,524 50,676 46,384 38,999 26,560 14,840 137.96%
PBT 9,765 10,016 9,896 8,701 8,776 6,253 4,251 74.18%
Tax -1,704 -1,779 -2,287 -1,512 -1,565 -1,059 -322 203.98%
NP 8,061 8,237 7,609 7,189 7,211 5,194 3,929 61.53%
-
NP to SH 8,061 8,237 7,609 7,189 7,211 5,194 3,929 61.53%
-
Tax Rate 17.45% 17.76% 23.11% 17.38% 17.83% 16.94% 7.57% -
Total Cost 46,351 44,287 43,067 39,195 31,788 21,366 10,911 162.53%
-
Net Worth 55,230 53,515 52,858 51,869 50,424 48,037 45,019 14.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,395 2,395 800 - - - - -
Div Payout % 29.72% 29.08% 10.53% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 55,230 53,515 52,858 51,869 50,424 48,037 45,019 14.61%
NOSH 80,043 79,873 80,087 79,800 80,039 80,063 76,303 3.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.81% 15.68% 15.01% 15.50% 18.49% 19.56% 26.48% -
ROE 14.60% 15.39% 14.40% 13.86% 14.30% 10.81% 8.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 67.98 65.76 63.28 58.13 48.72 33.17 19.45 130.48%
EPS 10.07 10.31 9.50 9.01 9.01 6.49 5.15 56.43%
DPS 3.00 3.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.66 0.65 0.63 0.60 0.59 11.01%
Adjusted Per Share Value based on latest NOSH - 79,800
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.95 14.43 13.92 12.74 10.71 7.30 4.08 137.86%
EPS 2.21 2.26 2.09 1.97 1.98 1.43 1.08 61.25%
DPS 0.66 0.66 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.147 0.1452 0.1425 0.1385 0.132 0.1237 14.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.68 0.67 0.67 0.67 0.70 0.67 0.68 -
P/RPS 1.00 1.02 1.06 1.15 1.44 2.02 3.50 -56.65%
P/EPS 6.75 6.50 7.05 7.44 7.77 10.33 13.21 -36.11%
EY 14.81 15.39 14.18 13.45 12.87 9.68 7.57 56.48%
DY 4.41 4.48 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.02 1.03 1.11 1.12 1.15 -9.51%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 22/11/06 29/08/06 31/05/06 - - -
Price 0.73 0.70 0.65 0.67 0.63 0.00 0.00 -
P/RPS 1.07 1.06 1.03 1.15 1.29 0.00 0.00 -
P/EPS 7.25 6.79 6.84 7.44 6.99 0.00 0.00 -
EY 13.80 14.73 14.62 13.45 14.30 0.00 0.00 -
DY 4.11 4.29 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 0.98 1.03 1.00 0.00 0.00 -

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