[KAWAN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.58%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 132,457 126,427 122,304 117,946 114,973 110,227 110,359 12.95%
PBT 22,003 20,646 20,843 18,746 18,269 16,881 17,391 16.99%
Tax -4,790 -4,485 -4,323 -3,776 -3,682 -3,350 -3,331 27.42%
NP 17,213 16,161 16,520 14,970 14,587 13,531 14,060 14.45%
-
NP to SH 17,221 16,176 16,498 14,959 14,583 13,543 14,092 14.31%
-
Tax Rate 21.77% 21.72% 20.74% 20.14% 20.15% 19.84% 19.15% -
Total Cost 115,244 110,266 105,784 102,976 100,386 96,696 96,299 12.73%
-
Net Worth 120,057 135,599 130,616 125,852 122,361 118,824 114,124 3.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,698 215 215 215 - - - -
Div Payout % 38.90% 1.33% 1.31% 1.44% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 120,057 135,599 130,616 125,852 122,361 118,824 114,124 3.43%
NOSH 120,057 119,999 119,831 119,859 119,961 120,025 120,131 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.00% 12.78% 13.51% 12.69% 12.69% 12.28% 12.74% -
ROE 14.34% 11.93% 12.63% 11.89% 11.92% 11.40% 12.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.33 105.36 102.06 98.40 95.84 91.84 91.87 12.99%
EPS 14.34 13.48 13.77 12.48 12.16 11.28 11.73 14.34%
DPS 5.58 0.18 0.18 0.18 0.00 0.00 0.00 -
NAPS 1.00 1.13 1.09 1.05 1.02 0.99 0.95 3.48%
Adjusted Per Share Value based on latest NOSH - 119,859
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.44 34.78 33.65 32.45 31.63 30.32 30.36 12.95%
EPS 4.74 4.45 4.54 4.12 4.01 3.73 3.88 14.29%
DPS 1.84 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.3303 0.3731 0.3593 0.3462 0.3366 0.3269 0.314 3.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.90 1.39 1.05 0.925 0.83 0.87 0.88 -
P/RPS 1.72 1.32 1.03 0.94 0.87 0.95 0.96 47.56%
P/EPS 13.25 10.31 7.63 7.41 6.83 7.71 7.50 46.19%
EY 7.55 9.70 13.11 13.49 14.65 12.97 13.33 -31.56%
DY 2.94 0.13 0.17 0.19 0.00 0.00 0.00 -
P/NAPS 1.90 1.23 0.96 0.88 0.81 0.88 0.93 61.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 -
Price 1.84 1.85 1.13 0.94 0.905 0.85 1.04 -
P/RPS 1.67 1.76 1.11 0.96 0.94 0.93 1.13 29.77%
P/EPS 12.83 13.72 8.21 7.53 7.44 7.53 8.87 27.92%
EY 7.80 7.29 12.18 13.28 13.43 13.27 11.28 -21.82%
DY 3.03 0.10 0.16 0.19 0.00 0.00 0.00 -
P/NAPS 1.84 1.64 1.04 0.90 0.89 0.86 1.09 41.81%

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