[KAWAN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 3.31%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 190,056 166,024 149,372 137,480 113,360 94,376 103,480 10.65%
PBT 28,008 22,512 29,372 21,780 16,352 10,800 15,908 9.87%
Tax -6,296 -5,052 -7,156 -5,028 -3,808 -2,480 -3,940 8.11%
NP 21,712 17,460 22,216 16,752 12,544 8,320 11,968 10.42%
-
NP to SH 21,780 17,460 22,216 16,712 12,572 8,320 12,296 9.98%
-
Tax Rate 22.48% 22.44% 24.36% 23.09% 23.29% 22.96% 24.77% -
Total Cost 168,344 148,564 127,156 120,728 100,816 86,056 91,512 10.68%
-
Net Worth 288,423 220,454 158,946 133,263 122,361 108,160 97,263 19.84%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 26,955 2,204 14,615 25,932 - - - -
Div Payout % 123.76% 12.63% 65.79% 155.17% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 288,423 220,454 158,946 133,263 122,361 108,160 97,263 19.84%
NOSH 269,554 220,454 182,697 120,057 119,961 118,857 120,078 14.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.42% 10.52% 14.87% 12.19% 11.07% 8.82% 11.57% -
ROE 7.55% 7.92% 13.98% 12.54% 10.27% 7.69% 12.64% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 70.51 75.31 81.76 114.51 94.50 79.40 86.18 -3.28%
EPS 8.08 7.92 12.16 13.92 10.48 7.00 10.24 -3.86%
DPS 10.00 1.00 8.00 21.60 0.00 0.00 0.00 -
NAPS 1.07 1.00 0.87 1.11 1.02 0.91 0.81 4.74%
Adjusted Per Share Value based on latest NOSH - 120,057
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 52.21 45.61 41.03 37.77 31.14 25.93 28.43 10.65%
EPS 5.98 4.80 6.10 4.59 3.45 2.29 3.38 9.96%
DPS 7.40 0.61 4.01 7.12 0.00 0.00 0.00 -
NAPS 0.7923 0.6056 0.4366 0.3661 0.3361 0.2971 0.2672 19.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.18 3.47 1.80 1.90 0.83 0.88 0.88 -
P/RPS 5.93 4.61 2.20 1.66 0.88 1.11 1.02 34.05%
P/EPS 51.73 43.81 14.80 13.65 7.92 12.57 8.59 34.84%
EY 1.93 2.28 6.76 7.33 12.63 7.95 11.64 -25.85%
DY 2.39 0.29 4.44 11.37 0.00 0.00 0.00 -
P/NAPS 3.91 3.47 2.07 1.71 0.81 0.97 1.09 23.70%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 09/06/17 30/05/16 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 -
Price 4.75 3.00 1.84 1.84 0.905 0.94 0.95 -
P/RPS 6.74 3.98 2.25 1.61 0.96 1.18 1.10 35.23%
P/EPS 58.79 37.88 15.13 13.22 8.64 13.43 9.28 35.98%
EY 1.70 2.64 6.61 7.57 11.58 7.45 10.78 -26.47%
DY 2.11 0.33 4.35 11.74 0.00 0.00 0.00 -
P/NAPS 4.44 3.00 2.11 1.66 0.89 1.03 1.17 24.86%

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