[KAWAN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.11%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,359 106,509 101,751 104,027 97,744 96,585 94,844 10.59%
PBT 17,391 18,176 16,841 18,118 15,639 16,989 17,317 0.28%
Tax -3,331 -3,765 -3,545 -3,910 -2,832 -3,490 -3,368 -0.73%
NP 14,060 14,411 13,296 14,208 12,807 13,499 13,949 0.52%
-
NP to SH 14,092 14,402 13,235 14,124 12,712 13,429 13,949 0.68%
-
Tax Rate 19.15% 20.71% 21.05% 21.58% 18.11% 20.54% 19.45% -
Total Cost 96,299 92,098 88,455 89,819 84,937 83,086 80,895 12.28%
-
Net Worth 114,124 112,886 108,160 107,899 103,233 98,399 97,263 11.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 114,124 112,886 108,160 107,899 103,233 98,399 97,263 11.21%
NOSH 120,131 120,092 118,857 119,887 120,039 120,000 120,078 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.74% 13.53% 13.07% 13.66% 13.10% 13.98% 14.71% -
ROE 12.35% 12.76% 12.24% 13.09% 12.31% 13.65% 14.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.87 88.69 85.61 86.77 81.43 80.49 78.99 10.56%
EPS 11.73 11.99 11.14 11.78 10.59 11.19 11.62 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.90 0.86 0.82 0.81 11.18%
Adjusted Per Share Value based on latest NOSH - 119,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.32 29.26 27.95 28.58 26.85 26.53 26.05 10.61%
EPS 3.87 3.96 3.64 3.88 3.49 3.69 3.83 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.3101 0.2971 0.2964 0.2836 0.2703 0.2672 11.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.94 0.88 1.00 0.85 0.78 0.88 -
P/RPS 0.96 1.06 1.03 1.15 1.04 0.97 1.11 -9.20%
P/EPS 7.50 7.84 7.90 8.49 8.03 6.97 7.58 -0.70%
EY 13.33 12.76 12.65 11.78 12.46 14.35 13.20 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.97 1.11 0.99 0.95 1.09 -10.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 -
Price 1.04 0.87 0.94 0.90 0.92 0.89 0.95 -
P/RPS 1.13 0.98 1.10 1.04 1.13 1.11 1.20 -3.91%
P/EPS 8.87 7.25 8.44 7.64 8.69 7.95 8.18 5.53%
EY 11.28 13.78 11.85 13.09 11.51 12.57 12.23 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 1.03 1.00 1.07 1.09 1.17 -4.59%

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