[KAWAN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 15.45%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 197,332 205,226 194,030 163,266 150,240 121,444 106,006 10.90%
PBT 23,870 36,470 35,562 34,874 25,214 19,450 15,720 7.20%
Tax -3,670 -7,648 -8,480 -9,232 -6,026 -4,568 -3,718 -0.21%
NP 20,200 28,822 27,082 25,642 19,188 14,882 12,002 9.06%
-
NP to SH 20,200 28,882 27,082 25,648 19,156 14,844 12,012 9.04%
-
Tax Rate 15.37% 20.97% 23.85% 26.47% 23.90% 23.49% 23.65% -
Total Cost 177,132 176,404 166,948 137,624 131,052 106,562 94,004 11.13%
-
Net Worth 309,186 296,363 237,882 185,796 138,899 126,101 112,687 18.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,975 13,471 1,143 - 1,304 - - -
Div Payout % 88.99% 46.64% 4.22% - 6.81% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 309,186 296,363 237,882 185,796 138,899 126,101 112,687 18.31%
NOSH 359,519 269,421 228,733 201,952 120,781 120,097 119,880 20.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.24% 14.04% 13.96% 15.71% 12.77% 12.25% 11.32% -
ROE 6.53% 9.75% 11.38% 13.80% 13.79% 11.77% 10.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.89 76.17 84.83 80.84 124.39 101.12 88.43 -7.63%
EPS 5.62 10.72 11.84 12.70 15.86 12.36 10.02 -9.18%
DPS 5.00 5.00 0.50 0.00 1.08 0.00 0.00 -
NAPS 0.86 1.10 1.04 0.92 1.15 1.05 0.94 -1.47%
Adjusted Per Share Value based on latest NOSH - 201,916
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.21 56.38 53.30 44.85 41.27 33.36 29.12 10.90%
EPS 5.55 7.93 7.44 7.05 5.26 4.08 3.30 9.04%
DPS 4.94 3.70 0.31 0.00 0.36 0.00 0.00 -
NAPS 0.8493 0.8141 0.6535 0.5104 0.3816 0.3464 0.3096 18.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.40 4.95 3.65 2.42 2.15 0.925 0.94 -
P/RPS 4.37 6.50 4.30 2.99 1.73 0.91 1.06 26.61%
P/EPS 42.72 46.18 30.83 19.06 13.56 7.48 9.38 28.73%
EY 2.34 2.17 3.24 5.25 7.38 13.36 10.66 -22.32%
DY 2.08 1.01 0.14 0.00 0.50 0.00 0.00 -
P/NAPS 2.79 4.50 3.51 2.63 1.87 0.88 1.00 18.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 -
Price 2.45 4.70 3.28 2.48 2.50 0.94 0.87 -
P/RPS 4.46 6.17 3.87 3.07 2.01 0.93 0.98 28.71%
P/EPS 43.61 43.84 27.70 19.53 15.76 7.61 8.68 30.85%
EY 2.29 2.28 3.61 5.12 6.34 13.15 11.52 -23.59%
DY 2.04 1.06 0.15 0.00 0.43 0.00 0.00 -
P/NAPS 2.85 4.27 3.15 2.70 2.17 0.90 0.93 20.51%

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