[KAWAN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.38%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 169,936 165,773 161,020 156,037 152,497 149,524 145,373 10.95%
PBT 38,420 40,135 38,908 31,114 28,182 26,284 25,032 33.02%
Tax -7,574 -8,100 -8,170 -6,958 -5,887 -5,355 -5,215 28.21%
NP 30,846 32,035 30,738 24,156 22,295 20,929 19,817 34.27%
-
NP to SH 30,844 32,033 30,642 24,153 22,285 20,919 19,837 34.17%
-
Tax Rate 19.71% 20.18% 21.00% 22.36% 20.89% 20.37% 20.83% -
Total Cost 139,090 133,738 130,282 131,881 130,202 128,595 125,556 7.05%
-
Net Worth 220,454 201,415 193,796 185,763 158,946 107,057 121,494 48.71%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 5,511 - - - - 6,483 6,483 -10.25%
Div Payout % 17.87% - - - - 30.99% 32.68% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 220,454 201,415 193,796 185,763 158,946 107,057 121,494 48.71%
NOSH 220,454 195,549 191,877 201,916 182,697 125,949 121,494 48.71%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.15% 19.32% 19.09% 15.48% 14.62% 14.00% 13.63% -
ROE 13.99% 15.90% 15.81% 13.00% 14.02% 19.54% 16.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 77.08 84.77 83.92 77.28 83.47 118.72 119.65 -25.38%
EPS 13.99 16.38 15.97 11.96 12.20 16.61 16.33 -9.78%
DPS 2.50 0.00 0.00 0.00 0.00 5.15 5.40 -40.12%
NAPS 1.00 1.03 1.01 0.92 0.87 0.85 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 201,916
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.68 45.54 44.23 42.86 41.89 41.07 39.93 10.96%
EPS 8.47 8.80 8.42 6.63 6.12 5.75 5.45 34.13%
DPS 1.51 0.00 0.00 0.00 0.00 1.78 1.78 -10.37%
NAPS 0.6056 0.5533 0.5324 0.5103 0.4366 0.2941 0.3337 48.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.47 3.59 2.42 2.42 1.80 1.40 2.37 -
P/RPS 4.50 4.23 2.88 3.13 2.16 1.18 1.98 72.77%
P/EPS 24.80 21.92 15.15 20.23 14.76 8.43 14.52 42.83%
EY 4.03 4.56 6.60 4.94 6.78 11.86 6.89 -30.03%
DY 0.72 0.00 0.00 0.00 0.00 3.68 2.28 -53.59%
P/NAPS 3.47 3.49 2.40 2.63 2.07 1.65 2.37 28.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 -
Price 3.00 3.65 2.80 2.48 1.84 1.60 2.21 -
P/RPS 3.89 4.31 3.34 3.21 2.20 1.35 1.85 64.05%
P/EPS 21.44 22.28 17.53 20.73 15.08 9.63 13.54 35.81%
EY 4.66 4.49 5.70 4.82 6.63 10.38 7.39 -26.44%
DY 0.83 0.00 0.00 0.00 0.00 3.22 2.44 -51.23%
P/NAPS 3.00 3.54 2.77 2.70 2.11 1.88 2.21 22.57%

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