[KAWAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.07%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 194,030 163,266 150,240 121,444 106,006 101,042 92,248 13.17%
PBT 35,562 34,874 25,214 19,450 15,720 15,602 17,244 12.80%
Tax -8,480 -9,232 -6,026 -4,568 -3,718 -4,006 -4,328 11.85%
NP 27,082 25,642 19,188 14,882 12,002 11,596 12,916 13.12%
-
NP to SH 27,082 25,648 19,156 14,844 12,012 11,620 12,924 13.10%
-
Tax Rate 23.85% 26.47% 23.90% 23.49% 23.65% 25.68% 25.10% -
Total Cost 166,948 137,624 131,052 106,562 94,004 89,446 79,332 13.18%
-
Net Worth 237,882 185,796 138,899 126,101 112,687 98,433 86,792 18.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,143 - 1,304 - - - - -
Div Payout % 4.22% - 6.81% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,882 185,796 138,899 126,101 112,687 98,433 86,792 18.28%
NOSH 228,733 201,952 120,781 120,097 119,880 120,041 120,111 11.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.96% 15.71% 12.77% 12.25% 11.32% 11.48% 14.00% -
ROE 11.38% 13.80% 13.79% 11.77% 10.66% 11.80% 14.89% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 84.83 80.84 124.39 101.12 88.43 84.17 76.80 1.66%
EPS 11.84 12.70 15.86 12.36 10.02 9.68 10.76 1.60%
DPS 0.50 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 1.15 1.05 0.94 0.82 0.7226 6.25%
Adjusted Per Share Value based on latest NOSH - 119,859
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.30 44.85 41.27 33.36 29.12 27.76 25.34 13.18%
EPS 7.44 7.05 5.26 4.08 3.30 3.19 3.55 13.11%
DPS 0.31 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.6535 0.5104 0.3816 0.3464 0.3096 0.2704 0.2384 18.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.65 2.42 2.15 0.925 0.94 0.78 0.90 -
P/RPS 4.30 2.99 1.73 0.91 1.06 0.93 1.17 24.20%
P/EPS 30.83 19.06 13.56 7.48 9.38 8.06 8.36 24.27%
EY 3.24 5.25 7.38 13.36 10.66 12.41 11.96 -19.54%
DY 0.14 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.63 1.87 0.88 1.00 0.95 1.25 18.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 3.28 2.48 2.50 0.94 0.87 0.89 0.93 -
P/RPS 3.87 3.07 2.01 0.93 0.98 1.06 1.21 21.36%
P/EPS 27.70 19.53 15.76 7.61 8.68 9.19 8.64 21.40%
EY 3.61 5.12 6.34 13.15 11.52 10.88 11.57 -17.62%
DY 0.15 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.70 2.17 0.90 0.93 1.09 1.29 16.02%

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