[KAWAN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 32.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,676 46,384 38,999 26,560 14,840 4,269 0 -
PBT 9,896 8,701 8,776 6,253 4,251 2,025 0 -
Tax -2,287 -1,512 -1,565 -1,059 -322 -407 0 -
NP 7,609 7,189 7,211 5,194 3,929 1,618 0 -
-
NP to SH 7,609 7,189 7,211 5,194 3,929 1,618 0 -
-
Tax Rate 23.11% 17.38% 17.83% 16.94% 7.57% 20.10% - -
Total Cost 43,067 39,195 31,788 21,366 10,911 2,651 0 -
-
Net Worth 52,858 51,869 50,424 48,037 45,019 11,951 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 800 - - - - - - -
Div Payout % 10.53% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 52,858 51,869 50,424 48,037 45,019 11,951 0 -
NOSH 80,087 79,800 80,039 80,063 76,303 22,982 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.01% 15.50% 18.49% 19.56% 26.48% 37.90% 0.00% -
ROE 14.40% 13.86% 14.30% 10.81% 8.73% 13.54% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.28 58.13 48.72 33.17 19.45 18.57 0.00 -
EPS 9.50 9.01 9.01 6.49 5.15 7.04 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.63 0.60 0.59 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.93 12.75 10.72 7.30 4.08 1.17 0.00 -
EPS 2.09 1.98 1.98 1.43 1.08 0.44 0.00 -
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1426 0.1386 0.132 0.1237 0.0328 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.67 0.67 0.70 0.67 0.68 0.00 0.00 -
P/RPS 1.06 1.15 1.44 2.02 3.50 0.00 0.00 -
P/EPS 7.05 7.44 7.77 10.33 13.21 0.00 0.00 -
EY 14.18 13.45 12.87 9.68 7.57 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.11 1.12 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 31/05/06 - - - - -
Price 0.65 0.67 0.63 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.15 1.29 0.00 0.00 0.00 0.00 -
P/EPS 6.84 7.44 6.99 0.00 0.00 0.00 0.00 -
EY 14.62 13.45 14.30 0.00 0.00 0.00 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.00 0.00 0.00 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