[KAWAN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.94%
YoY- 15.04%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 86,765 85,445 80,747 75,225 70,864 65,660 61,490 25.77%
PBT 16,826 16,329 14,381 12,102 10,788 9,601 8,518 57.36%
Tax -5,182 -4,103 -3,369 -2,626 -2,028 -1,007 -752 261.69%
NP 11,644 12,226 11,012 9,476 8,760 8,594 7,766 30.96%
-
NP to SH 11,675 12,282 11,042 9,499 8,800 8,617 7,787 30.96%
-
Tax Rate 30.80% 25.13% 23.43% 21.70% 18.80% 10.49% 8.83% -
Total Cost 75,121 73,219 69,735 65,749 62,104 57,066 53,724 25.01%
-
Net Worth 79,337 76,821 73,149 69,599 68,067 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,337 76,821 73,149 69,599 68,067 0 0 -
NOSH 120,208 120,033 119,917 119,999 119,415 79,861 79,941 31.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.42% 14.31% 13.64% 12.60% 12.36% 13.09% 12.63% -
ROE 14.72% 15.99% 15.10% 13.65% 12.93% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.18 71.18 67.34 62.69 59.34 82.22 76.92 -4.14%
EPS 9.71 10.23 9.21 7.92 7.37 10.79 9.74 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.61 0.58 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.87 23.51 22.21 20.70 19.50 18.06 16.92 25.76%
EPS 3.21 3.38 3.04 2.61 2.42 2.37 2.14 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2183 0.2113 0.2012 0.1915 0.1873 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.79 0.43 0.52 0.30 0.33 0.66 0.66 -
P/RPS 1.09 0.60 0.77 0.48 0.56 0.80 0.86 17.09%
P/EPS 8.13 4.20 5.65 3.79 4.48 6.12 6.78 12.85%
EY 12.29 23.80 17.71 26.39 22.33 16.35 14.76 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.85 0.52 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 -
Price 0.98 0.53 0.47 0.53 0.31 0.40 0.63 -
P/RPS 1.36 0.74 0.70 0.85 0.52 0.49 0.82 40.07%
P/EPS 10.09 5.18 5.10 6.70 4.21 3.71 6.47 34.44%
EY 9.91 19.31 19.59 14.94 23.77 26.97 15.46 -25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.83 0.77 0.91 0.54 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