[KAWAN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -0.53%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 195,049 196,282 192,886 192,491 192,956 186,948 185,262 3.49%
PBT 33,810 36,054 38,715 41,993 42,913 41,539 39,672 -10.11%
Tax -6,112 -6,947 -8,307 -8,141 -8,869 -8,558 -7,027 -8.88%
NP 27,698 29,107 30,408 33,852 34,044 32,981 32,645 -10.38%
-
NP to SH 27,681 29,107 30,448 33,882 34,061 32,981 32,737 -10.59%
-
Tax Rate 18.08% 19.27% 21.46% 19.39% 20.67% 20.60% 17.71% -
Total Cost 167,351 167,175 162,478 158,639 158,912 153,967 152,617 6.34%
-
Net Worth 301,996 309,186 305,591 296,275 269,554 268,930 242,133 15.88%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 8,987 6,738 7,610 7,610 7,610 6,382 5,511 38.58%
Div Payout % 32.47% 23.15% 24.99% 22.46% 22.34% 19.35% 16.84% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 301,996 309,186 305,591 296,275 269,554 268,930 242,133 15.88%
NOSH 359,519 359,519 359,519 269,341 269,554 249,009 242,133 30.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.20% 14.83% 15.76% 17.59% 17.64% 17.64% 17.62% -
ROE 9.17% 9.41% 9.96% 11.44% 12.64% 12.26% 13.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.25 54.60 53.65 71.47 71.58 75.08 76.51 -20.50%
EPS 7.70 8.10 8.47 12.58 12.64 13.24 13.52 -31.31%
DPS 2.50 1.87 2.12 2.83 2.82 2.56 2.28 6.33%
NAPS 0.84 0.86 0.85 1.10 1.00 1.08 1.00 -10.98%
Adjusted Per Share Value based on latest NOSH - 269,341
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.58 53.92 52.99 52.88 53.00 51.35 50.89 3.49%
EPS 7.60 8.00 8.36 9.31 9.36 9.06 8.99 -10.60%
DPS 2.47 1.85 2.09 2.09 2.09 1.75 1.51 38.87%
NAPS 0.8296 0.8493 0.8395 0.8139 0.7405 0.7387 0.6651 15.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.22 2.94 3.41 4.95 4.18 3.80 3.79 -
P/RPS 4.09 5.39 6.36 6.93 5.84 5.06 4.95 -11.95%
P/EPS 28.83 36.31 40.26 39.35 33.08 28.69 28.03 1.89%
EY 3.47 2.75 2.48 2.54 3.02 3.49 3.57 -1.87%
DY 1.13 0.64 0.62 0.57 0.68 0.67 0.60 52.56%
P/NAPS 2.64 3.42 4.01 4.50 4.18 3.52 3.79 -21.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 -
Price 2.15 2.64 3.10 4.70 4.75 4.41 3.79 -
P/RPS 3.96 4.84 5.78 6.58 6.64 5.87 4.95 -13.83%
P/EPS 27.92 32.61 36.60 37.36 37.59 33.30 28.03 -0.26%
EY 3.58 3.07 2.73 2.68 2.66 3.00 3.57 0.18%
DY 1.16 0.71 0.68 0.60 0.59 0.58 0.60 55.25%
P/NAPS 2.56 3.07 3.65 4.27 4.75 4.08 3.79 -23.03%

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