[KAWAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -41.43%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 149,372 137,480 113,360 94,376 103,480 92,856 83,912 10.08%
PBT 29,372 21,780 16,352 10,800 15,908 17,876 15,512 11.22%
Tax -7,156 -5,028 -3,808 -2,480 -3,940 -5,072 -3,900 10.64%
NP 22,216 16,752 12,544 8,320 11,968 12,804 11,612 11.41%
-
NP to SH 22,216 16,712 12,572 8,320 12,296 12,824 11,656 11.34%
-
Tax Rate 24.36% 23.09% 23.29% 22.96% 24.77% 28.37% 25.14% -
Total Cost 127,156 120,728 100,816 86,056 91,512 80,052 72,300 9.86%
-
Net Worth 158,946 133,263 122,361 108,160 97,263 83,836 73,149 13.80%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 14,615 25,932 - - - 6,724 - -
Div Payout % 65.79% 155.17% - - - 52.43% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 158,946 133,263 122,361 108,160 97,263 83,836 73,149 13.80%
NOSH 182,697 120,057 119,961 118,857 120,078 120,074 119,917 7.26%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.87% 12.19% 11.07% 8.82% 11.57% 13.79% 13.84% -
ROE 13.98% 12.54% 10.27% 7.69% 12.64% 15.30% 15.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.76 114.51 94.50 79.40 86.18 77.33 69.97 2.62%
EPS 12.16 13.92 10.48 7.00 10.24 10.68 9.72 3.80%
DPS 8.00 21.60 0.00 0.00 0.00 5.60 0.00 -
NAPS 0.87 1.11 1.02 0.91 0.81 0.6982 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 118,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.09 37.82 31.19 25.96 28.47 25.55 23.09 10.07%
EPS 6.11 4.60 3.46 2.29 3.38 3.53 3.21 11.31%
DPS 4.02 7.13 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.4373 0.3666 0.3366 0.2976 0.2676 0.2306 0.2012 13.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.80 1.90 0.83 0.88 0.88 0.80 0.52 -
P/RPS 2.20 1.66 0.88 1.11 1.02 1.03 0.74 19.90%
P/EPS 14.80 13.65 7.92 12.57 8.59 7.49 5.35 18.47%
EY 6.76 7.33 12.63 7.95 11.64 13.35 18.69 -15.58%
DY 4.44 11.37 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 2.07 1.71 0.81 0.97 1.09 1.15 0.85 15.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 26/05/09 -
Price 1.84 1.84 0.905 0.94 0.95 0.80 0.47 -
P/RPS 2.25 1.61 0.96 1.18 1.10 1.03 0.67 22.36%
P/EPS 15.13 13.22 8.64 13.43 9.28 7.49 4.84 20.90%
EY 6.61 7.57 11.58 7.45 10.78 13.35 20.68 -17.30%
DY 4.35 11.74 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 2.11 1.66 0.89 1.03 1.17 1.15 0.77 18.28%

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