[KAWAN] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 34.27%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 101,042 92,248 87,260 66,820 56,222 48,186 8,536 50.93%
PBT 15,602 17,244 17,116 8,660 7,840 8,944 4,050 25.19%
Tax -4,006 -4,328 -4,286 -1,330 -1,218 -1,718 -814 30.40%
NP 11,596 12,916 12,830 7,330 6,622 7,226 3,236 23.69%
-
NP to SH 11,620 12,924 12,910 7,342 6,622 7,226 3,236 23.73%
-
Tax Rate 25.68% 25.10% 25.04% 15.36% 15.54% 19.21% 20.10% -
Total Cost 89,446 79,332 74,430 59,490 49,600 40,960 5,300 60.12%
-
Net Worth 98,433 86,792 76,788 64,782 56,782 51,956 6,005 59.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 1,598 - -
Div Payout % - - - - - 22.12% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 98,433 86,792 76,788 64,782 56,782 51,956 6,005 59.34%
NOSH 120,041 120,111 119,981 79,978 79,975 79,933 11,548 47.70%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.48% 14.00% 14.70% 10.97% 11.78% 15.00% 37.91% -
ROE 11.80% 14.89% 16.81% 11.33% 11.66% 13.91% 53.88% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.17 76.80 72.73 83.55 70.30 60.28 73.91 2.18%
EPS 9.68 10.76 10.76 9.18 8.28 9.04 28.02 -16.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.82 0.7226 0.64 0.81 0.71 0.65 0.52 7.88%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 27.77 25.35 23.98 18.36 15.45 13.24 2.35 50.89%
EPS 3.19 3.55 3.55 2.02 1.82 1.99 0.89 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.2705 0.2385 0.211 0.178 0.156 0.1428 0.0165 59.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.78 0.90 0.43 0.66 0.67 0.67 0.00 -
P/RPS 0.93 1.17 0.59 0.79 0.95 1.11 0.00 -
P/EPS 8.06 8.36 4.00 7.19 8.09 7.41 0.00 -
EY 12.41 11.96 25.02 13.91 12.36 13.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.95 1.25 0.67 0.81 0.94 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 17/08/09 14/08/08 16/08/07 29/08/06 03/08/05 -
Price 0.89 0.93 0.53 0.40 0.65 0.67 0.00 -
P/RPS 1.06 1.21 0.73 0.48 0.92 1.11 0.00 -
P/EPS 9.19 8.64 4.93 4.36 7.85 7.41 0.00 -
EY 10.88 11.57 20.30 22.95 12.74 13.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 1.09 1.29 0.83 0.49 0.92 1.03 0.00 -

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