[KAWAN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.16%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 196,282 186,948 165,773 149,524 126,426 110,226 104,027 11.15%
PBT 36,053 41,540 40,121 26,285 20,645 16,881 18,117 12.14%
Tax -6,947 -8,558 -8,094 -5,356 -4,484 -3,350 -3,909 10.04%
NP 29,106 32,982 32,027 20,929 16,161 13,531 14,208 12.68%
-
NP to SH 29,106 32,982 32,027 20,908 16,176 13,544 14,206 12.68%
-
Tax Rate 19.27% 20.60% 20.17% 20.38% 21.72% 19.84% 21.58% -
Total Cost 167,176 153,966 133,746 128,595 110,265 96,695 89,819 10.89%
-
Net Worth 309,186 268,930 201,513 107,105 135,600 118,791 107,984 19.14%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 898 1,494 - - - - - -
Div Payout % 3.09% 4.53% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 309,186 268,930 201,513 107,105 135,600 118,791 107,984 19.14%
NOSH 359,519 269,639 195,644 126,006 120,000 119,991 119,983 20.04%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.83% 17.64% 19.32% 14.00% 12.78% 12.28% 13.66% -
ROE 9.41% 12.26% 15.89% 19.52% 11.93% 11.40% 13.16% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.60 75.08 84.73 118.66 105.35 91.86 86.70 -7.41%
EPS 8.10 9.17 16.37 11.51 13.48 11.29 11.84 -6.12%
DPS 0.25 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.08 1.03 0.85 1.13 0.99 0.90 -0.75%
Adjusted Per Share Value based on latest NOSH - 125,949
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.92 51.35 45.54 41.07 34.73 30.28 28.58 11.14%
EPS 8.00 9.06 8.80 5.74 4.44 3.72 3.90 12.70%
DPS 0.25 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7387 0.5536 0.2942 0.3725 0.3263 0.2966 19.14%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.94 3.80 3.59 1.40 1.39 0.87 1.00 -
P/RPS 5.39 5.06 4.24 1.18 1.32 0.95 1.15 29.33%
P/EPS 36.32 28.69 21.93 8.44 10.31 7.71 8.45 27.48%
EY 2.75 3.49 4.56 11.85 9.70 12.97 11.84 -21.58%
DY 0.09 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.52 3.49 1.65 1.23 0.88 1.11 20.60%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 28/02/12 -
Price 2.64 4.41 3.65 1.60 1.85 0.85 0.90 -
P/RPS 4.84 5.87 4.31 1.35 1.76 0.93 1.04 29.18%
P/EPS 32.61 33.29 22.30 9.64 13.72 7.53 7.60 27.44%
EY 3.07 3.00 4.48 10.37 7.29 13.28 13.16 -21.52%
DY 0.09 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.08 3.54 1.88 1.64 0.86 1.00 20.53%

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