[KAWAN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.41%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 196,220 200,430 192,440 166,454 151,128 125,865 109,762 10.16%
PBT 26,490 38,757 42,524 43,141 26,310 20,460 15,178 9.72%
Tax -3,564 -7,805 -8,140 -9,570 -5,818 -4,842 -3,546 0.08%
NP 22,926 30,952 34,384 33,570 20,492 15,617 11,632 11.96%
-
NP to SH 22,926 31,005 34,384 33,446 20,466 15,600 11,661 11.92%
-
Tax Rate 13.45% 20.14% 19.14% 22.18% 22.11% 23.67% 23.36% -
Total Cost 173,293 169,478 158,056 132,884 130,636 110,248 98,130 9.93%
-
Net Worth 316,377 305,591 261,503 193,847 147,058 130,800 113,973 18.54%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,198 11,983 807 - - - - -
Div Payout % 5.23% 38.65% 2.35% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,377 305,591 261,503 193,847 147,058 130,800 113,973 18.54%
NOSH 359,519 359,519 269,639 191,928 121,536 120,000 119,972 20.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.68% 15.44% 17.87% 20.17% 13.56% 12.41% 10.60% -
ROE 7.25% 10.15% 13.15% 17.25% 13.92% 11.93% 10.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.58 55.75 79.48 86.73 124.35 104.89 91.49 -8.24%
EPS 6.37 8.63 14.20 17.43 16.84 13.00 9.72 -6.79%
DPS 0.33 3.33 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 1.08 1.01 1.21 1.09 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 191,877
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.98 55.14 52.94 45.79 41.58 34.63 30.20 10.15%
EPS 6.31 8.53 9.46 9.20 5.63 4.29 3.21 11.91%
DPS 0.33 3.30 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.8704 0.8407 0.7194 0.5333 0.4046 0.3598 0.3136 18.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.20 3.41 3.79 2.42 2.37 1.05 0.88 -
P/RPS 4.03 6.12 4.77 2.79 1.91 1.00 0.96 26.99%
P/EPS 34.50 39.54 26.69 13.89 14.07 8.08 9.05 24.97%
EY 2.90 2.53 3.75 7.20 7.11 12.38 11.05 -19.97%
DY 0.15 0.98 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.01 3.51 2.40 1.96 0.96 0.93 17.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 -
Price 1.97 3.10 3.79 2.80 2.21 1.13 1.04 -
P/RPS 3.61 5.56 4.77 3.23 1.78 1.08 1.14 21.17%
P/EPS 30.89 35.95 26.69 16.07 13.12 8.69 10.70 19.31%
EY 3.24 2.78 3.75 6.22 7.62 11.50 9.35 -16.18%
DY 0.17 1.08 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.65 3.51 2.77 1.83 1.04 1.09 12.74%

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