[KAWAN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -11.7%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 330,900 293,112 298,088 240,710 265,950 215,072 197,332 8.98%
PBT 43,312 30,878 44,428 33,054 36,732 11,168 23,870 10.42%
Tax -8,036 -3,714 -5,580 -4,162 -5,900 -2,524 -3,670 13.94%
NP 35,276 27,164 38,848 28,892 30,832 8,644 20,200 9.72%
-
NP to SH 35,276 27,164 38,890 28,958 30,924 8,644 20,200 9.72%
-
Tax Rate 18.55% 12.03% 12.56% 12.59% 16.06% 22.60% 15.37% -
Total Cost 295,624 265,948 259,240 211,818 235,118 206,428 177,132 8.90%
-
Net Worth 390,661 398,839 376,575 348,734 334,353 316,377 309,186 3.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 30,384 26,105 21,518 21,571 17,975 17,975 17,975 9.13%
Div Payout % 86.13% 96.10% 55.33% 74.49% 58.13% 207.96% 88.99% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 390,661 398,839 376,575 348,734 334,353 316,377 309,186 3.97%
NOSH 363,678 362,581 359,534 359,519 359,519 359,519 359,519 0.19%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.66% 9.27% 13.03% 12.00% 11.59% 4.02% 10.24% -
ROE 9.03% 6.81% 10.33% 8.30% 9.25% 2.73% 6.53% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 91.48 80.84 83.12 66.95 73.97 59.82 54.89 8.87%
EPS 9.74 7.50 10.84 8.06 8.60 2.40 5.62 9.58%
DPS 8.40 7.20 6.00 6.00 5.00 5.00 5.00 9.02%
NAPS 1.08 1.10 1.05 0.97 0.93 0.88 0.86 3.86%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 90.90 80.52 81.88 66.12 73.06 59.08 54.21 8.98%
EPS 9.69 7.46 10.68 7.95 8.49 2.37 5.55 9.72%
DPS 8.35 7.17 5.91 5.93 4.94 4.94 4.94 9.13%
NAPS 1.0731 1.0956 1.0344 0.958 0.9185 0.8691 0.8493 3.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.78 1.90 1.67 1.96 1.77 1.34 2.40 -
P/RPS 1.95 2.35 2.01 2.93 2.39 2.24 4.37 -12.57%
P/EPS 18.25 25.36 15.40 24.33 20.58 55.73 42.72 -13.20%
EY 5.48 3.94 6.49 4.11 4.86 1.79 2.34 15.22%
DY 4.72 3.79 3.59 3.06 2.82 3.73 2.08 14.61%
P/NAPS 1.65 1.73 1.59 2.02 1.90 1.52 2.79 -8.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 22/08/22 18/08/21 27/08/20 27/08/19 21/08/18 -
Price 1.71 1.85 2.02 1.85 2.69 1.21 2.45 -
P/RPS 1.87 2.29 2.43 2.76 3.64 2.02 4.46 -13.47%
P/EPS 17.53 24.69 18.63 22.97 31.27 50.33 43.61 -14.08%
EY 5.70 4.05 5.37 4.35 3.20 1.99 2.29 16.39%
DY 4.91 3.89 2.97 3.24 1.86 4.13 2.04 15.74%
P/NAPS 1.58 1.68 1.92 1.91 2.89 1.38 2.85 -9.35%

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