[KAWAN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.5%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 150,240 121,444 106,006 101,042 92,248 87,260 66,820 14.45%
PBT 25,214 19,450 15,720 15,602 17,244 17,116 8,660 19.48%
Tax -6,026 -4,568 -3,718 -4,006 -4,328 -4,286 -1,330 28.62%
NP 19,188 14,882 12,002 11,596 12,916 12,830 7,330 17.38%
-
NP to SH 19,156 14,844 12,012 11,620 12,924 12,910 7,342 17.32%
-
Tax Rate 23.90% 23.49% 23.65% 25.68% 25.10% 25.04% 15.36% -
Total Cost 131,052 106,562 94,004 89,446 79,332 74,430 59,490 14.06%
-
Net Worth 138,899 126,101 112,687 98,433 86,792 76,788 64,782 13.54%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,304 - - - - - - -
Div Payout % 6.81% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,899 126,101 112,687 98,433 86,792 76,788 64,782 13.54%
NOSH 120,781 120,097 119,880 120,041 120,111 119,981 79,978 7.10%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.77% 12.25% 11.32% 11.48% 14.00% 14.70% 10.97% -
ROE 13.79% 11.77% 10.66% 11.80% 14.89% 16.81% 11.33% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 124.39 101.12 88.43 84.17 76.80 72.73 83.55 6.85%
EPS 15.86 12.36 10.02 9.68 10.76 10.76 9.18 9.53%
DPS 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.05 0.94 0.82 0.7226 0.64 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.33 33.41 29.16 27.80 25.38 24.01 18.38 14.45%
EPS 5.27 4.08 3.30 3.20 3.56 3.55 2.02 17.32%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.3469 0.31 0.2708 0.2388 0.2113 0.1782 13.54%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.15 0.925 0.94 0.78 0.90 0.43 0.66 -
P/RPS 1.73 0.91 1.06 0.93 1.17 0.59 0.79 13.94%
P/EPS 13.56 7.48 9.38 8.06 8.36 4.00 7.19 11.14%
EY 7.38 13.36 10.66 12.41 11.96 25.02 13.91 -10.02%
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.88 1.00 0.95 1.25 0.67 0.81 14.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 14/08/08 -
Price 2.50 0.94 0.87 0.89 0.93 0.53 0.40 -
P/RPS 2.01 0.93 0.98 1.06 1.21 0.73 0.48 26.94%
P/EPS 15.76 7.61 8.68 9.19 8.64 4.93 4.36 23.87%
EY 6.34 13.15 11.52 10.88 11.57 20.30 22.95 -19.29%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.90 0.93 1.09 1.29 0.83 0.49 28.13%

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