[KAWAN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.07%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,744 96,585 94,844 92,188 90,779 90,128 89,870 5.75%
PBT 15,639 16,989 17,317 17,809 18,652 17,810 18,336 -10.05%
Tax -2,832 -3,490 -3,368 -3,651 -4,174 -4,205 -4,475 -26.26%
NP 12,807 13,499 13,949 14,158 14,478 13,605 13,861 -5.13%
-
NP to SH 12,712 13,429 13,949 14,163 14,463 13,582 13,866 -5.62%
-
Tax Rate 18.11% 20.54% 19.45% 20.50% 22.38% 23.61% 24.41% -
Total Cost 84,937 83,086 80,895 78,030 76,301 76,523 76,009 7.67%
-
Net Worth 103,233 98,399 97,263 93,652 89,904 86,818 83,836 14.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 103,233 98,399 97,263 93,652 89,904 86,818 83,836 14.86%
NOSH 120,039 120,000 120,078 120,067 119,936 120,147 120,074 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.10% 13.98% 14.71% 15.36% 15.95% 15.10% 15.42% -
ROE 12.31% 13.65% 14.34% 15.12% 16.09% 15.64% 16.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.43 80.49 78.99 76.78 75.69 75.01 74.84 5.78%
EPS 10.59 11.19 11.62 11.80 12.06 11.30 11.55 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.81 0.78 0.7496 0.7226 0.6982 14.89%
Adjusted Per Share Value based on latest NOSH - 120,067
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.88 26.56 26.08 25.35 24.96 24.78 24.71 5.76%
EPS 3.50 3.69 3.84 3.89 3.98 3.73 3.81 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2839 0.2706 0.2674 0.2575 0.2472 0.2387 0.2305 14.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.78 0.88 1.33 1.00 0.90 0.80 -
P/RPS 1.04 0.97 1.11 1.73 1.32 1.20 1.07 -1.87%
P/EPS 8.03 6.97 7.58 11.28 8.29 7.96 6.93 10.31%
EY 12.46 14.35 13.20 8.87 12.06 12.56 14.43 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.09 1.71 1.33 1.25 1.15 -9.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 -
Price 0.92 0.89 0.95 0.90 0.93 0.93 0.80 -
P/RPS 1.13 1.11 1.20 1.17 1.23 1.24 1.07 3.70%
P/EPS 8.69 7.95 8.18 7.63 7.71 8.23 6.93 16.26%
EY 11.51 12.57 12.23 13.11 12.97 12.16 14.43 -13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.17 1.15 1.24 1.29 1.15 -4.68%

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