[KAWAN] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.43%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 214,081 210,504 208,855 204,029 199,986 193,125 192,336 7.38%
PBT 15,386 19,050 23,717 27,380 30,067 26,853 29,753 -35.49%
Tax -3,664 -5,948 -6,062 -6,391 -6,634 -3,765 -4,957 -18.20%
NP 11,722 13,102 17,655 20,989 23,433 23,088 24,796 -39.23%
-
NP to SH 11,753 13,102 17,655 20,989 23,433 23,048 24,766 -39.07%
-
Tax Rate 23.81% 31.22% 25.56% 23.34% 22.06% 14.02% 16.66% -
Total Cost 202,359 197,402 191,200 183,040 176,553 170,037 167,540 13.37%
-
Net Worth 323,567 319,972 316,377 312,782 323,567 316,377 309,186 3.06%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 76.47% 68.60% 50.91% 42.82% 38.36% 39.00% 36.29% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 323,567 319,972 316,377 312,782 323,567 316,377 309,186 3.06%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.48% 6.22% 8.45% 10.29% 11.72% 11.95% 12.89% -
ROE 3.63% 4.09% 5.58% 6.71% 7.24% 7.28% 8.01% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 59.55 58.55 58.09 56.75 55.63 53.72 53.50 7.38%
EPS 3.27 3.64 4.91 5.84 6.52 6.41 6.89 -39.07%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.90 0.89 0.88 0.87 0.90 0.88 0.86 3.06%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 58.83 57.84 57.39 56.07 54.95 53.07 52.85 7.38%
EPS 3.23 3.60 4.85 5.77 6.44 6.33 6.81 -39.09%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.8891 0.8793 0.8694 0.8595 0.8891 0.8694 0.8496 3.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.39 1.22 1.34 1.68 1.91 2.20 2.40 -
P/RPS 2.33 2.08 2.31 2.96 3.43 4.10 4.49 -35.34%
P/EPS 42.52 33.48 27.29 28.78 29.30 34.32 34.84 14.16%
EY 2.35 2.99 3.66 3.48 3.41 2.91 2.87 -12.44%
DY 1.80 2.05 1.87 1.49 1.31 1.14 1.04 44.00%
P/NAPS 1.54 1.37 1.52 1.93 2.12 2.50 2.79 -32.63%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 22/11/18 21/08/18 -
Price 1.30 1.57 1.21 1.40 1.65 1.97 2.45 -
P/RPS 2.18 2.68 2.08 2.47 2.97 3.67 4.58 -38.95%
P/EPS 39.77 43.08 24.64 23.98 25.32 30.73 35.57 7.70%
EY 2.51 2.32 4.06 4.17 3.95 3.25 2.81 -7.23%
DY 1.92 1.59 2.07 1.79 1.52 1.27 1.02 52.27%
P/NAPS 1.44 1.76 1.38 1.61 1.83 2.24 2.85 -36.48%

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