[KAWAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.92%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 166,454 151,128 125,865 109,762 101,320 93,912 89,718 10.84%
PBT 43,141 26,310 20,460 15,178 16,148 19,041 17,833 15.85%
Tax -9,570 -5,818 -4,842 -3,546 -4,318 -5,409 -5,422 9.92%
NP 33,570 20,492 15,617 11,632 11,829 13,632 12,410 18.03%
-
NP to SH 33,446 20,466 15,600 11,661 11,812 13,637 12,453 17.89%
-
Tax Rate 22.18% 22.11% 23.67% 23.36% 26.74% 28.41% 30.40% -
Total Cost 132,884 130,636 110,248 98,130 89,490 80,280 77,308 9.44%
-
Net Worth 193,847 147,058 130,800 113,973 103,234 89,987 79,233 16.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 193,847 147,058 130,800 113,973 103,234 89,987 79,233 16.07%
NOSH 191,928 121,536 120,000 119,972 120,040 120,046 120,051 8.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.17% 13.56% 12.41% 10.60% 11.68% 14.52% 13.83% -
ROE 17.25% 13.92% 11.93% 10.23% 11.44% 15.15% 15.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.73 124.35 104.89 91.49 84.40 78.23 74.73 2.51%
EPS 17.43 16.84 13.00 9.72 9.84 11.36 10.37 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.21 1.09 0.95 0.86 0.7496 0.66 7.34%
Adjusted Per Share Value based on latest NOSH - 120,131
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.79 41.58 34.63 30.20 27.87 25.84 24.68 10.84%
EPS 9.20 5.63 4.29 3.21 3.25 3.75 3.43 17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5333 0.4046 0.3598 0.3136 0.284 0.2476 0.218 16.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.42 2.37 1.05 0.88 0.85 1.00 0.79 -
P/RPS 2.79 1.91 1.00 0.96 1.01 1.28 1.06 17.49%
P/EPS 13.89 14.07 8.08 9.05 8.64 8.80 7.62 10.51%
EY 7.20 7.11 12.38 11.05 11.58 11.36 13.13 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.96 0.96 0.93 0.99 1.33 1.20 12.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 23/11/09 -
Price 2.80 2.21 1.13 1.04 0.92 0.93 0.98 -
P/RPS 3.23 1.78 1.08 1.14 1.09 1.19 1.31 16.22%
P/EPS 16.07 13.12 8.69 10.70 9.35 8.19 9.45 9.24%
EY 6.22 7.62 11.50 9.35 10.70 12.22 10.59 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.83 1.04 1.09 1.07 1.24 1.48 11.00%

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