[KAWAN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.15%
YoY- 10.86%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 117,946 114,973 110,227 110,359 106,509 101,751 104,027 8.74%
PBT 18,746 18,269 16,881 17,391 18,176 16,841 18,118 2.29%
Tax -3,776 -3,682 -3,350 -3,331 -3,765 -3,545 -3,910 -2.30%
NP 14,970 14,587 13,531 14,060 14,411 13,296 14,208 3.54%
-
NP to SH 14,959 14,583 13,543 14,092 14,402 13,235 14,124 3.90%
-
Tax Rate 20.14% 20.15% 19.84% 19.15% 20.71% 21.05% 21.58% -
Total Cost 102,976 100,386 96,696 96,299 92,098 88,455 89,819 9.55%
-
Net Worth 125,852 122,361 118,824 114,124 112,886 108,160 107,899 10.81%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 215 - - - - - - -
Div Payout % 1.44% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 125,852 122,361 118,824 114,124 112,886 108,160 107,899 10.81%
NOSH 119,859 119,961 120,025 120,131 120,092 118,857 119,887 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.69% 12.69% 12.28% 12.74% 13.53% 13.07% 13.66% -
ROE 11.89% 11.92% 11.40% 12.35% 12.76% 12.24% 13.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.40 95.84 91.84 91.87 88.69 85.61 86.77 8.75%
EPS 12.48 12.16 11.28 11.73 11.99 11.14 11.78 3.92%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.99 0.95 0.94 0.91 0.90 10.83%
Adjusted Per Share Value based on latest NOSH - 120,131
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.40 31.58 30.28 30.32 29.26 27.95 28.58 8.73%
EPS 4.11 4.01 3.72 3.87 3.96 3.64 3.88 3.91%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.3361 0.3264 0.3135 0.3101 0.2971 0.2964 10.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.925 0.83 0.87 0.88 0.94 0.88 1.00 -
P/RPS 0.94 0.87 0.95 0.96 1.06 1.03 1.15 -12.58%
P/EPS 7.41 6.83 7.71 7.50 7.84 7.90 8.49 -8.67%
EY 13.49 14.65 12.97 13.33 12.76 12.65 11.78 9.46%
DY 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.93 1.00 0.97 1.11 -14.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 -
Price 0.94 0.905 0.85 1.04 0.87 0.94 0.90 -
P/RPS 0.96 0.94 0.93 1.13 0.98 1.10 1.04 -5.20%
P/EPS 7.53 7.44 7.53 8.87 7.25 8.44 7.64 -0.96%
EY 13.28 13.43 13.27 11.28 13.78 11.85 13.09 0.96%
DY 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.86 1.09 0.93 1.03 1.00 -6.78%

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