[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.48%
YoY- -13.38%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 113,346 94,399 82,322 75,990 70,434 67,289 55,749 12.54%
PBT 19,733 15,345 11,384 12,111 14,281 13,375 8,650 14.72%
Tax -4,364 -3,632 -2,660 -3,239 -4,057 -4,067 -1,510 19.33%
NP 15,369 11,713 8,724 8,872 10,224 9,308 7,140 13.62%
-
NP to SH 15,350 11,700 8,746 8,859 10,228 9,340 7,140 13.59%
-
Tax Rate 22.12% 23.67% 23.37% 26.74% 28.41% 30.41% 17.46% -
Total Cost 97,977 82,686 73,598 67,118 60,210 57,981 48,609 12.38%
-
Net Worth 147,058 130,800 113,973 103,234 89,987 79,233 68,170 13.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 147,058 130,800 113,973 103,234 89,987 79,233 68,170 13.66%
NOSH 121,536 120,000 119,972 120,040 120,046 120,051 119,597 0.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.56% 12.41% 10.60% 11.68% 14.52% 13.83% 12.81% -
ROE 10.44% 8.94% 7.67% 8.58% 11.37% 11.79% 10.47% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 93.26 78.67 68.62 63.30 58.67 56.05 46.61 12.24%
EPS 12.63 9.75 7.29 7.38 8.52 7.78 5.97 13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 0.95 0.86 0.7496 0.66 0.57 13.36%
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.18 25.97 22.65 20.91 19.38 18.51 15.34 12.54%
EPS 4.22 3.22 2.41 2.44 2.81 2.57 1.96 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4046 0.3598 0.3136 0.284 0.2476 0.218 0.1875 13.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.37 1.05 0.88 0.85 1.00 0.79 0.33 -
P/RPS 2.54 1.33 1.28 1.34 1.70 1.41 0.71 23.65%
P/EPS 18.76 10.77 12.07 11.52 11.74 10.15 5.53 22.56%
EY 5.33 9.29 8.28 8.68 8.52 9.85 18.09 -18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.96 0.93 0.99 1.33 1.20 0.58 22.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 -
Price 2.21 1.13 1.04 0.92 0.93 0.98 0.31 -
P/RPS 2.37 1.44 1.52 1.45 1.59 1.75 0.67 23.42%
P/EPS 17.50 11.59 14.27 12.47 10.92 12.60 5.19 22.44%
EY 5.71 8.63 7.01 8.02 9.16 7.94 19.26 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.04 1.09 1.07 1.24 1.48 0.54 22.54%

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