[KAWAN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 2.31%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 301,030 294,500 245,858 258,818 210,245 196,220 200,430 7.01%
PBT 32,030 42,402 34,002 33,826 11,801 26,490 38,757 -3.12%
Tax -3,669 -2,660 -4,420 -5,250 -2,648 -3,564 -7,805 -11.81%
NP 28,361 39,742 29,582 28,576 9,153 22,926 30,952 -1.44%
-
NP to SH 28,361 39,793 29,628 28,826 9,153 22,926 31,005 -1.47%
-
Tax Rate 11.45% 6.27% 13.00% 15.52% 22.44% 13.45% 20.14% -
Total Cost 272,669 254,757 216,276 230,242 201,092 173,293 169,478 8.24%
-
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 17,183 14,390 14,380 11,983 11,983 1,198 11,983 6.18%
Div Payout % 60.59% 36.16% 48.54% 41.57% 130.92% 5.23% 38.65% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
NOSH 357,984 360,646 359,519 359,519 359,519 359,519 359,519 -0.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.42% 13.49% 12.03% 11.04% 4.35% 11.68% 15.44% -
ROE 7.01% 10.24% 8.24% 8.53% 2.86% 7.25% 10.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 84.09 81.86 68.39 71.99 58.48 54.58 55.75 7.08%
EPS 7.92 11.08 8.24 8.01 2.60 6.37 8.63 -1.42%
DPS 4.80 4.00 4.00 3.33 3.33 0.33 3.33 6.28%
NAPS 1.13 1.08 1.00 0.94 0.89 0.88 0.85 4.85%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 82.82 81.02 67.64 71.20 57.84 53.98 55.14 7.01%
EPS 7.80 10.95 8.15 7.93 2.52 6.31 8.53 -1.47%
DPS 4.73 3.96 3.96 3.30 3.30 0.33 3.30 6.18%
NAPS 1.1129 1.069 0.9891 0.9297 0.8803 0.8704 0.8407 4.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.80 2.15 1.85 2.57 1.22 2.20 3.41 -
P/RPS 2.14 2.63 2.71 3.57 2.09 4.03 6.12 -16.05%
P/EPS 22.72 19.44 22.45 32.05 47.92 34.50 39.54 -8.81%
EY 4.40 5.14 4.45 3.12 2.09 2.90 2.53 9.65%
DY 2.67 1.86 2.16 1.30 2.73 0.15 0.98 18.17%
P/NAPS 1.59 1.99 1.85 2.73 1.37 2.50 4.01 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 -
Price 1.85 2.26 1.72 2.31 1.57 1.97 3.10 -
P/RPS 2.20 2.76 2.52 3.21 2.68 3.61 5.56 -14.31%
P/EPS 23.35 20.43 20.87 28.81 61.67 30.89 35.95 -6.93%
EY 4.28 4.89 4.79 3.47 1.62 3.24 2.78 7.45%
DY 2.59 1.77 2.33 1.44 2.12 0.17 1.08 15.68%
P/NAPS 1.64 2.09 1.72 2.46 1.76 2.24 3.65 -12.47%

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