[KAWAN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 32.61%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 265,950 215,072 197,332 205,226 194,030 163,266 150,240 9.97%
PBT 36,732 11,168 23,870 36,470 35,562 34,874 25,214 6.46%
Tax -5,900 -2,524 -3,670 -7,648 -8,480 -9,232 -6,026 -0.35%
NP 30,832 8,644 20,200 28,822 27,082 25,642 19,188 8.21%
-
NP to SH 30,924 8,644 20,200 28,882 27,082 25,648 19,156 8.30%
-
Tax Rate 16.06% 22.60% 15.37% 20.97% 23.85% 26.47% 23.90% -
Total Cost 235,118 206,428 177,132 176,404 166,948 137,624 131,052 10.22%
-
Net Worth 334,353 316,377 309,186 296,363 237,882 185,796 138,899 15.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 17,975 17,975 17,975 13,471 1,143 - 1,304 54.78%
Div Payout % 58.13% 207.96% 88.99% 46.64% 4.22% - 6.81% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 334,353 316,377 309,186 296,363 237,882 185,796 138,899 15.75%
NOSH 359,519 359,519 359,519 269,421 228,733 201,952 120,781 19.91%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.59% 4.02% 10.24% 14.04% 13.96% 15.71% 12.77% -
ROE 9.25% 2.73% 6.53% 9.75% 11.38% 13.80% 13.79% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 73.97 59.82 54.89 76.17 84.83 80.84 124.39 -8.29%
EPS 8.60 2.40 5.62 10.72 11.84 12.70 15.86 -9.68%
DPS 5.00 5.00 5.00 5.00 0.50 0.00 1.08 29.06%
NAPS 0.93 0.88 0.86 1.10 1.04 0.92 1.15 -3.47%
Adjusted Per Share Value based on latest NOSH - 269,341
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 73.08 59.10 54.23 56.39 53.32 44.86 41.28 9.97%
EPS 8.50 2.38 5.55 7.94 7.44 7.05 5.26 8.31%
DPS 4.94 4.94 4.94 3.70 0.31 0.00 0.36 54.66%
NAPS 0.9188 0.8694 0.8496 0.8144 0.6537 0.5106 0.3817 15.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.77 1.34 2.40 4.95 3.65 2.42 2.15 -
P/RPS 2.39 2.24 4.37 6.50 4.30 2.99 1.73 5.52%
P/EPS 20.58 55.73 42.72 46.18 30.83 19.06 13.56 7.19%
EY 4.86 1.79 2.34 2.17 3.24 5.25 7.38 -6.71%
DY 2.82 3.73 2.08 1.01 0.14 0.00 0.50 33.38%
P/NAPS 1.90 1.52 2.79 4.50 3.51 2.63 1.87 0.26%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 -
Price 2.69 1.21 2.45 4.70 3.28 2.48 2.50 -
P/RPS 3.64 2.02 4.46 6.17 3.87 3.07 2.01 10.39%
P/EPS 31.27 50.33 43.61 43.84 27.70 19.53 15.76 12.08%
EY 3.20 1.99 2.29 2.28 3.61 5.12 6.34 -10.76%
DY 1.86 4.13 2.04 1.06 0.15 0.00 0.43 27.61%
P/NAPS 2.89 1.38 2.85 4.27 3.15 2.70 2.17 4.88%

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