[KAWAN] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.5%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 245,858 258,818 210,245 196,220 200,430 192,440 166,454 6.71%
PBT 34,002 33,826 11,801 26,490 38,757 42,524 43,141 -3.88%
Tax -4,420 -5,250 -2,648 -3,564 -7,805 -8,140 -9,570 -12.07%
NP 29,582 28,576 9,153 22,926 30,952 34,384 33,570 -2.08%
-
NP to SH 29,628 28,826 9,153 22,926 31,005 34,384 33,446 -1.99%
-
Tax Rate 13.00% 15.52% 22.44% 13.45% 20.14% 19.14% 22.18% -
Total Cost 216,276 230,242 201,092 173,293 169,478 158,056 132,884 8.44%
-
Net Worth 359,519 337,948 319,972 316,377 305,591 261,503 193,847 10.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,380 11,983 11,983 1,198 11,983 807 - -
Div Payout % 48.54% 41.57% 130.92% 5.23% 38.65% 2.35% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 359,519 337,948 319,972 316,377 305,591 261,503 193,847 10.83%
NOSH 359,519 359,519 359,519 359,519 359,519 269,639 191,928 11.01%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.03% 11.04% 4.35% 11.68% 15.44% 17.87% 20.17% -
ROE 8.24% 8.53% 2.86% 7.25% 10.15% 13.15% 17.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 68.39 71.99 58.48 54.58 55.75 79.48 86.73 -3.87%
EPS 8.24 8.01 2.60 6.37 8.63 14.20 17.43 -11.72%
DPS 4.00 3.33 3.33 0.33 3.33 0.33 0.00 -
NAPS 1.00 0.94 0.89 0.88 0.85 1.08 1.01 -0.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.64 71.20 57.84 53.98 55.14 52.94 45.79 6.71%
EPS 8.15 7.93 2.52 6.31 8.53 9.46 9.20 -1.99%
DPS 3.96 3.30 3.30 0.33 3.30 0.22 0.00 -
NAPS 0.9891 0.9297 0.8803 0.8704 0.8407 0.7194 0.5333 10.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.85 2.57 1.22 2.20 3.41 3.79 2.42 -
P/RPS 2.71 3.57 2.09 4.03 6.12 4.77 2.79 -0.48%
P/EPS 22.45 32.05 47.92 34.50 39.54 26.69 13.89 8.32%
EY 4.45 3.12 2.09 2.90 2.53 3.75 7.20 -7.69%
DY 2.16 1.30 2.73 0.15 0.98 0.09 0.00 -
P/NAPS 1.85 2.73 1.37 2.50 4.01 3.51 2.40 -4.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 -
Price 1.72 2.31 1.57 1.97 3.10 3.79 2.80 -
P/RPS 2.52 3.21 2.68 3.61 5.56 4.77 3.23 -4.04%
P/EPS 20.87 28.81 61.67 30.89 35.95 26.69 16.07 4.44%
EY 4.79 3.47 1.62 3.24 2.78 3.75 6.22 -4.25%
DY 2.33 1.44 2.12 0.17 1.08 0.09 0.00 -
P/NAPS 1.72 2.46 1.76 2.24 3.65 3.51 2.77 -7.62%

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