[KAWAN] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -44.77%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 261,296 214,564 201,296 185,124 190,056 166,024 149,372 9.75%
PBT 37,324 29,936 8,284 19,032 28,008 22,512 29,372 4.07%
Tax -4,584 -3,540 -1,984 -2,956 -6,296 -5,052 -7,156 -7.14%
NP 32,740 26,396 6,300 16,076 21,712 17,460 22,216 6.67%
-
NP to SH 32,796 26,396 6,300 16,076 21,780 17,460 22,216 6.70%
-
Tax Rate 12.28% 11.83% 23.95% 15.53% 22.48% 22.44% 24.36% -
Total Cost 228,556 188,168 194,996 169,048 168,344 148,564 127,156 10.25%
-
Net Worth 345,138 323,567 312,782 301,996 288,423 220,454 158,946 13.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 43,142 35,951 35,951 35,951 26,955 2,204 14,615 19.75%
Div Payout % 131.55% 136.20% 570.67% 223.64% 123.76% 12.63% 65.79% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 345,138 323,567 312,782 301,996 288,423 220,454 158,946 13.78%
NOSH 359,519 359,519 359,519 359,519 269,554 220,454 182,697 11.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.53% 12.30% 3.13% 8.68% 11.42% 10.52% 14.87% -
ROE 9.50% 8.16% 2.01% 5.32% 7.55% 7.92% 13.98% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 72.68 59.68 55.99 51.49 70.51 75.31 81.76 -1.94%
EPS 9.12 7.36 1.76 4.48 8.08 7.92 12.16 -4.67%
DPS 12.00 10.00 10.00 10.00 10.00 1.00 8.00 6.98%
NAPS 0.96 0.90 0.87 0.84 1.07 1.00 0.87 1.65%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 71.80 58.96 55.31 50.87 52.23 45.62 41.05 9.75%
EPS 9.01 7.25 1.73 4.42 5.98 4.80 6.10 6.71%
DPS 11.86 9.88 9.88 9.88 7.41 0.61 4.02 19.73%
NAPS 0.9484 0.8891 0.8595 0.8299 0.7926 0.6058 0.4368 13.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.86 1.04 1.68 2.22 4.18 3.47 1.80 -
P/RPS 2.56 1.74 3.00 4.31 5.93 4.61 2.20 2.55%
P/EPS 20.39 14.17 95.87 49.65 51.73 43.81 14.80 5.48%
EY 4.90 7.06 1.04 2.01 1.93 2.28 6.76 -5.21%
DY 6.45 9.62 5.95 4.50 2.39 0.29 4.44 6.41%
P/NAPS 1.94 1.16 1.93 2.64 3.91 3.47 2.07 -1.07%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 28/05/20 30/05/19 24/05/18 09/06/17 30/05/16 28/05/15 -
Price 2.06 1.70 1.40 2.15 4.75 3.00 1.84 -
P/RPS 2.83 2.85 2.50 4.18 6.74 3.98 2.25 3.89%
P/EPS 22.58 23.15 79.89 48.08 58.79 37.88 15.13 6.89%
EY 4.43 4.32 1.25 2.08 1.70 2.64 6.61 -6.44%
DY 5.83 5.88 7.14 4.65 2.11 0.33 4.35 4.99%
P/NAPS 2.15 1.89 1.61 2.56 4.44 3.00 2.11 0.31%

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