[KAWAN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -4.4%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 193,125 192,336 195,049 196,282 192,886 192,491 192,956 0.05%
PBT 26,853 29,753 33,810 36,054 38,715 41,993 42,913 -26.81%
Tax -3,765 -4,957 -6,112 -6,947 -8,307 -8,141 -8,869 -43.48%
NP 23,088 24,796 27,698 29,107 30,408 33,852 34,044 -22.79%
-
NP to SH 23,048 24,766 27,681 29,107 30,448 33,882 34,061 -22.90%
-
Tax Rate 14.02% 16.66% 18.08% 19.27% 21.46% 19.39% 20.67% -
Total Cost 170,037 167,540 167,351 167,175 162,478 158,639 158,912 4.61%
-
Net Worth 316,377 309,186 301,996 309,186 305,591 296,275 269,554 11.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,987 8,987 8,987 6,738 7,610 7,610 7,610 11.71%
Div Payout % 39.00% 36.29% 32.47% 23.15% 24.99% 22.46% 22.34% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,377 309,186 301,996 309,186 305,591 296,275 269,554 11.25%
NOSH 359,519 359,519 359,519 359,519 359,519 269,341 269,554 21.14%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.95% 12.89% 14.20% 14.83% 15.76% 17.59% 17.64% -
ROE 7.28% 8.01% 9.17% 9.41% 9.96% 11.44% 12.64% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.72 53.50 54.25 54.60 53.65 71.47 71.58 -17.40%
EPS 6.41 6.89 7.70 8.10 8.47 12.58 12.64 -36.38%
DPS 2.50 2.50 2.50 1.87 2.12 2.83 2.82 -7.70%
NAPS 0.88 0.86 0.84 0.86 0.85 1.10 1.00 -8.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.13 52.91 53.66 54.00 53.07 52.96 53.08 0.06%
EPS 6.34 6.81 7.62 8.01 8.38 9.32 9.37 -22.90%
DPS 2.47 2.47 2.47 1.85 2.09 2.09 2.09 11.76%
NAPS 0.8704 0.8506 0.8308 0.8506 0.8407 0.8151 0.7416 11.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.20 2.40 2.22 2.94 3.41 4.95 4.18 -
P/RPS 4.10 4.49 4.09 5.39 6.36 6.93 5.84 -20.99%
P/EPS 34.32 34.84 28.83 36.31 40.26 39.35 33.08 2.48%
EY 2.91 2.87 3.47 2.75 2.48 2.54 3.02 -2.44%
DY 1.14 1.04 1.13 0.64 0.62 0.57 0.68 41.07%
P/NAPS 2.50 2.79 2.64 3.42 4.01 4.50 4.18 -28.99%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 -
Price 1.97 2.45 2.15 2.64 3.10 4.70 4.75 -
P/RPS 3.67 4.58 3.96 4.84 5.78 6.58 6.64 -32.62%
P/EPS 30.73 35.57 27.92 32.61 36.60 37.36 37.59 -12.55%
EY 3.25 2.81 3.58 3.07 2.73 2.68 2.66 14.27%
DY 1.27 1.02 1.16 0.71 0.68 0.60 0.59 66.63%
P/NAPS 2.24 2.85 2.56 3.07 3.65 4.27 4.75 -39.38%

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