[KAWAN] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.3%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 250,511 239,520 217,398 214,081 210,504 208,855 204,029 14.62%
PBT 31,905 28,168 20,799 15,386 19,050 23,717 27,380 10.70%
Tax -5,616 -5,352 -4,053 -3,664 -5,948 -6,062 -6,391 -8.23%
NP 26,289 22,816 16,746 11,722 13,102 17,655 20,989 16.14%
-
NP to SH 26,492 22,877 16,777 11,753 13,102 17,655 20,989 16.74%
-
Tax Rate 17.60% 19.00% 19.49% 23.81% 31.22% 25.56% 23.34% -
Total Cost 224,222 216,704 200,652 202,359 197,402 191,200 183,040 14.44%
-
Net Worth 337,948 334,353 323,567 323,567 319,972 316,377 312,782 5.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 33.93% 39.29% 53.57% 76.47% 68.60% 50.91% 42.82% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 337,948 334,353 323,567 323,567 319,972 316,377 312,782 5.27%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.49% 9.53% 7.70% 5.48% 6.22% 8.45% 10.29% -
ROE 7.84% 6.84% 5.19% 3.63% 4.09% 5.58% 6.71% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 69.68 66.62 60.47 59.55 58.55 58.09 56.75 14.62%
EPS 7.37 6.36 4.67 3.27 3.64 4.91 5.84 16.73%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.94 0.93 0.90 0.90 0.89 0.88 0.87 5.27%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 68.82 65.80 59.72 58.81 57.83 57.37 56.05 14.62%
EPS 7.28 6.28 4.61 3.23 3.60 4.85 5.77 16.71%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.9283 0.9185 0.8888 0.8888 0.879 0.8691 0.8592 5.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.57 1.77 1.04 1.39 1.22 1.34 1.68 -
P/RPS 3.69 2.66 1.72 2.33 2.08 2.31 2.96 15.78%
P/EPS 34.88 27.82 22.29 42.52 33.48 27.29 28.78 13.63%
EY 2.87 3.60 4.49 2.35 2.99 3.66 3.48 -12.02%
DY 0.97 1.41 2.40 1.80 2.05 1.87 1.49 -24.82%
P/NAPS 2.73 1.90 1.16 1.54 1.37 1.52 1.93 25.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 2.31 2.69 1.70 1.30 1.57 1.21 1.40 -
P/RPS 3.32 4.04 2.81 2.18 2.68 2.08 2.47 21.72%
P/EPS 31.35 42.27 36.43 39.77 43.08 24.64 23.98 19.50%
EY 3.19 2.37 2.75 2.51 2.32 4.06 4.17 -16.31%
DY 1.08 0.93 1.47 1.92 1.59 2.07 1.79 -28.53%
P/NAPS 2.46 2.89 1.89 1.44 1.76 1.38 1.61 32.55%

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