[KAWAN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 76.59%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 165,450 146,556 149,044 120,355 132,975 107,536 98,666 8.98%
PBT 21,656 15,439 22,214 16,527 18,366 5,584 11,935 10.42%
Tax -4,018 -1,857 -2,790 -2,081 -2,950 -1,262 -1,835 13.94%
NP 17,638 13,582 19,424 14,446 15,416 4,322 10,100 9.72%
-
NP to SH 17,638 13,582 19,445 14,479 15,462 4,322 10,100 9.72%
-
Tax Rate 18.55% 12.03% 12.56% 12.59% 16.06% 22.60% 15.37% -
Total Cost 147,812 132,974 129,620 105,909 117,559 103,214 88,566 8.90%
-
Net Worth 390,661 398,839 376,575 348,734 334,353 316,377 309,186 3.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 15,192 13,052 10,759 10,785 8,987 8,987 8,987 9.13%
Div Payout % 86.13% 96.10% 55.33% 74.49% 58.13% 207.96% 88.99% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 390,661 398,839 376,575 348,734 334,353 316,377 309,186 3.97%
NOSH 363,678 362,581 359,534 359,519 359,519 359,519 359,519 0.19%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.66% 9.27% 13.03% 12.00% 11.59% 4.02% 10.24% -
ROE 4.51% 3.41% 5.16% 4.15% 4.62% 1.37% 3.27% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.74 40.42 41.56 33.48 36.99 29.91 27.44 8.88%
EPS 4.87 3.75 5.42 4.03 4.30 1.20 2.81 9.58%
DPS 4.20 3.60 3.00 3.00 2.50 2.50 2.50 9.02%
NAPS 1.08 1.10 1.05 0.97 0.93 0.88 0.86 3.86%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.45 40.26 40.94 33.06 36.53 29.54 27.10 8.99%
EPS 4.85 3.73 5.34 3.98 4.25 1.19 2.77 9.77%
DPS 4.17 3.59 2.96 2.96 2.47 2.47 2.47 9.11%
NAPS 1.0731 1.0956 1.0344 0.958 0.9185 0.8691 0.8493 3.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.78 1.90 1.67 1.96 1.77 1.34 2.40 -
P/RPS 3.89 4.70 4.02 5.85 4.79 4.48 8.75 -12.62%
P/EPS 36.50 50.72 30.80 48.67 41.16 111.47 85.43 -13.20%
EY 2.74 1.97 3.25 2.05 2.43 0.90 1.17 15.22%
DY 2.36 1.89 1.80 1.53 1.41 1.87 1.04 14.61%
P/NAPS 1.65 1.73 1.59 2.02 1.90 1.52 2.79 -8.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 22/08/22 18/08/21 27/08/20 27/08/19 21/08/18 -
Price 1.71 1.85 2.02 1.85 2.69 1.21 2.45 -
P/RPS 3.74 4.58 4.86 5.53 7.27 4.05 8.93 -13.49%
P/EPS 35.07 49.39 37.26 45.94 62.55 100.65 87.21 -14.07%
EY 2.85 2.02 2.68 2.18 1.60 0.99 1.15 16.31%
DY 2.46 1.95 1.49 1.62 0.93 2.07 1.02 15.78%
P/NAPS 1.58 1.68 1.92 1.91 2.89 1.38 2.85 -9.35%

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