[KAWAN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.62%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 205,226 194,030 163,266 150,240 121,444 106,006 101,042 12.52%
PBT 36,470 35,562 34,874 25,214 19,450 15,720 15,602 15.18%
Tax -7,648 -8,480 -9,232 -6,026 -4,568 -3,718 -4,006 11.36%
NP 28,822 27,082 25,642 19,188 14,882 12,002 11,596 16.37%
-
NP to SH 28,882 27,082 25,648 19,156 14,844 12,012 11,620 16.37%
-
Tax Rate 20.97% 23.85% 26.47% 23.90% 23.49% 23.65% 25.68% -
Total Cost 176,404 166,948 137,624 131,052 106,562 94,004 89,446 11.97%
-
Net Worth 296,363 237,882 185,796 138,899 126,101 112,687 98,433 20.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,471 1,143 - 1,304 - - - -
Div Payout % 46.64% 4.22% - 6.81% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 296,363 237,882 185,796 138,899 126,101 112,687 98,433 20.14%
NOSH 269,421 228,733 201,952 120,781 120,097 119,880 120,041 14.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.04% 13.96% 15.71% 12.77% 12.25% 11.32% 11.48% -
ROE 9.75% 11.38% 13.80% 13.79% 11.77% 10.66% 11.80% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 76.17 84.83 80.84 124.39 101.12 88.43 84.17 -1.64%
EPS 10.72 11.84 12.70 15.86 12.36 10.02 9.68 1.71%
DPS 5.00 0.50 0.00 1.08 0.00 0.00 0.00 -
NAPS 1.10 1.04 0.92 1.15 1.05 0.94 0.82 5.01%
Adjusted Per Share Value based on latest NOSH - 120,827
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.39 53.32 44.86 41.28 33.37 29.13 27.77 12.51%
EPS 7.94 7.44 7.05 5.26 4.08 3.30 3.19 16.39%
DPS 3.70 0.31 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.8144 0.6537 0.5106 0.3817 0.3465 0.3097 0.2705 20.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.95 3.65 2.42 2.15 0.925 0.94 0.78 -
P/RPS 6.50 4.30 2.99 1.73 0.91 1.06 0.93 38.23%
P/EPS 46.18 30.83 19.06 13.56 7.48 9.38 8.06 33.73%
EY 2.17 3.24 5.25 7.38 13.36 10.66 12.41 -25.20%
DY 1.01 0.14 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 4.50 3.51 2.63 1.87 0.88 1.00 0.95 29.56%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 -
Price 4.70 3.28 2.48 2.50 0.94 0.87 0.89 -
P/RPS 6.17 3.87 3.07 2.01 0.93 0.98 1.06 34.08%
P/EPS 43.84 27.70 19.53 15.76 7.61 8.68 9.19 29.71%
EY 2.28 3.61 5.12 6.34 13.15 11.52 10.88 -22.91%
DY 1.06 0.15 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 4.27 3.15 2.70 2.17 0.90 0.93 1.09 25.52%

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