[KAWAN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.45%
YoY- 29.32%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 161,020 156,037 152,497 149,524 145,373 140,824 132,457 13.88%
PBT 38,908 31,114 28,182 26,284 25,032 23,528 22,003 46.17%
Tax -8,170 -6,958 -5,887 -5,355 -5,215 -5,213 -4,790 42.70%
NP 30,738 24,156 22,295 20,929 19,817 18,315 17,213 47.13%
-
NP to SH 30,642 24,153 22,285 20,919 19,837 18,343 17,221 46.78%
-
Tax Rate 21.00% 22.36% 20.89% 20.37% 20.83% 22.16% 21.77% -
Total Cost 130,282 131,881 130,202 128,595 125,556 122,509 115,244 8.51%
-
Net Worth 193,796 185,763 158,946 107,057 121,494 120,827 120,057 37.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,483 6,483 6,483 6,698 -
Div Payout % - - - 30.99% 32.68% 35.34% 38.90% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,796 185,763 158,946 107,057 121,494 120,827 120,057 37.56%
NOSH 191,877 201,916 182,697 125,949 121,494 120,827 120,057 36.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.09% 15.48% 14.62% 14.00% 13.63% 13.01% 13.00% -
ROE 15.81% 13.00% 14.02% 19.54% 16.33% 15.18% 14.34% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.92 77.28 83.47 118.72 119.65 116.55 110.33 -16.65%
EPS 15.97 11.96 12.20 16.61 16.33 15.18 14.34 7.43%
DPS 0.00 0.00 0.00 5.15 5.40 5.40 5.58 -
NAPS 1.01 0.92 0.87 0.85 1.00 1.00 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 125,949
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.25 42.89 41.91 41.10 39.95 38.70 36.40 13.89%
EPS 8.42 6.64 6.12 5.75 5.45 5.04 4.73 46.83%
DPS 0.00 0.00 0.00 1.78 1.78 1.78 1.84 -
NAPS 0.5326 0.5106 0.4368 0.2942 0.3339 0.3321 0.33 37.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.42 2.42 1.80 1.40 2.37 2.15 1.90 -
P/RPS 2.88 3.13 2.16 1.18 1.98 1.84 1.72 40.96%
P/EPS 15.15 20.23 14.76 8.43 14.52 14.16 13.25 9.33%
EY 6.60 4.94 6.78 11.86 6.89 7.06 7.55 -8.56%
DY 0.00 0.00 0.00 3.68 2.28 2.51 2.94 -
P/NAPS 2.40 2.63 2.07 1.65 2.37 2.15 1.90 16.83%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 -
Price 2.80 2.48 1.84 1.60 2.21 2.50 1.84 -
P/RPS 3.34 3.21 2.20 1.35 1.85 2.15 1.67 58.67%
P/EPS 17.53 20.73 15.08 9.63 13.54 16.47 12.83 23.10%
EY 5.70 4.82 6.63 10.38 7.39 6.07 7.80 -18.85%
DY 0.00 0.00 0.00 3.22 2.44 2.16 3.03 -
P/NAPS 2.77 2.70 2.11 1.88 2.21 2.50 1.84 31.32%

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