[KAWAN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.01%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 70,864 65,660 61,490 60,361 58,814 56,542 54,412 19.20%
PBT 10,788 9,601 8,518 9,191 9,175 9,463 9,765 6.84%
Tax -2,028 -1,007 -752 -951 -662 -1,528 -1,704 12.26%
NP 8,760 8,594 7,766 8,240 8,513 7,935 8,061 5.68%
-
NP to SH 8,800 8,617 7,787 8,257 8,513 7,935 8,061 6.00%
-
Tax Rate 18.80% 10.49% 8.83% 10.35% 7.22% 16.15% 17.45% -
Total Cost 62,104 57,066 53,724 52,121 50,301 48,607 46,351 21.47%
-
Net Worth 68,067 0 0 60,688 0 56,722 55,230 14.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 1,597 2,398 2,395 -
Div Payout % - - - - 18.77% 30.22% 29.72% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 68,067 0 0 60,688 0 56,722 55,230 14.90%
NOSH 119,415 79,861 79,941 79,853 79,927 79,891 80,043 30.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.36% 13.09% 12.63% 13.65% 14.47% 14.03% 14.81% -
ROE 12.93% 0.00% 0.00% 13.61% 0.00% 13.99% 14.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.34 82.22 76.92 75.59 73.58 70.77 67.98 -8.64%
EPS 7.37 10.79 9.74 10.34 10.65 9.93 10.07 -18.74%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
NAPS 0.57 0.00 0.00 0.76 0.00 0.71 0.69 -11.92%
Adjusted Per Share Value based on latest NOSH - 79,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.49 18.05 16.91 16.60 16.17 15.55 14.96 19.22%
EPS 2.42 2.37 2.14 2.27 2.34 2.18 2.22 5.90%
DPS 0.00 0.00 0.00 0.00 0.44 0.66 0.66 -
NAPS 0.1872 0.00 0.00 0.1669 0.00 0.156 0.1519 14.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.66 0.66 0.67 0.70 0.67 0.68 -
P/RPS 0.56 0.80 0.86 0.89 0.95 0.95 1.00 -31.98%
P/EPS 4.48 6.12 6.78 6.48 6.57 6.75 6.75 -23.85%
EY 22.33 16.35 14.76 15.43 15.22 14.82 14.81 31.39%
DY 0.00 0.00 0.00 0.00 2.86 4.48 4.41 -
P/NAPS 0.58 0.00 0.00 0.88 0.00 0.94 0.99 -29.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 24/05/07 -
Price 0.31 0.40 0.63 0.76 0.75 0.65 0.73 -
P/RPS 0.52 0.49 0.82 1.01 1.02 0.92 1.07 -38.10%
P/EPS 4.21 3.71 6.47 7.35 7.04 6.54 7.25 -30.32%
EY 23.77 26.97 15.46 13.61 14.20 15.28 13.80 43.55%
DY 0.00 0.00 0.00 0.00 2.67 4.62 4.11 -
P/NAPS 0.54 0.00 0.00 1.00 0.00 0.92 1.06 -36.13%

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