[KAWAN] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 89.0%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 75,120 60,722 53,003 50,521 46,124 43,630 33,410 14.45%
PBT 12,607 9,725 7,860 7,801 8,622 8,558 4,330 19.48%
Tax -3,013 -2,284 -1,859 -2,003 -2,164 -2,143 -665 28.62%
NP 9,594 7,441 6,001 5,798 6,458 6,415 3,665 17.38%
-
NP to SH 9,578 7,422 6,006 5,810 6,462 6,455 3,671 17.32%
-
Tax Rate 23.90% 23.49% 23.65% 25.68% 25.10% 25.04% 15.36% -
Total Cost 65,526 53,281 47,002 44,723 39,666 37,215 29,745 14.06%
-
Net Worth 138,899 126,101 112,687 98,433 86,792 76,788 64,782 13.54%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 652 - - - - - - -
Div Payout % 6.81% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 138,899 126,101 112,687 98,433 86,792 76,788 64,782 13.54%
NOSH 120,781 120,097 119,880 120,041 120,111 119,981 79,978 7.10%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.77% 12.25% 11.32% 11.48% 14.00% 14.70% 10.97% -
ROE 6.90% 5.89% 5.33% 5.90% 7.45% 8.41% 5.67% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 62.19 50.56 44.21 42.09 38.40 36.36 41.77 6.85%
EPS 7.93 6.18 5.01 4.84 5.38 5.38 4.59 9.53%
DPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.05 0.94 0.82 0.7226 0.64 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.67 16.71 14.58 13.90 12.69 12.00 9.19 14.45%
EPS 2.64 2.04 1.65 1.60 1.78 1.78 1.01 17.35%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.3469 0.31 0.2708 0.2388 0.2113 0.1782 13.54%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.15 0.925 0.94 0.78 0.90 0.43 0.66 -
P/RPS 3.46 1.83 2.13 1.85 2.34 1.18 1.58 13.94%
P/EPS 27.11 14.97 18.76 16.12 16.73 7.99 14.38 11.14%
EY 3.69 6.68 5.33 6.21 5.98 12.51 6.95 -10.00%
DY 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.88 1.00 0.95 1.25 0.67 0.81 14.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 14/08/08 -
Price 2.50 0.94 0.87 0.89 0.93 0.53 0.40 -
P/RPS 4.02 1.86 1.97 2.11 2.42 1.46 0.96 26.94%
P/EPS 31.53 15.21 17.37 18.39 17.29 9.85 8.71 23.90%
EY 3.17 6.57 5.76 5.44 5.78 10.15 11.48 -19.29%
DY 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.90 0.93 1.09 1.29 0.83 0.49 28.13%

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