[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.64%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 144,330 124,841 113,346 94,399 82,322 75,990 70,434 12.68%
PBT 31,893 32,356 19,733 15,345 11,384 12,111 14,281 14.31%
Tax -6,105 -7,178 -4,364 -3,632 -2,660 -3,239 -4,057 7.04%
NP 25,788 25,178 15,369 11,713 8,724 8,872 10,224 16.65%
-
NP to SH 25,788 25,085 15,350 11,700 8,746 8,859 10,228 16.64%
-
Tax Rate 19.14% 22.18% 22.12% 23.67% 23.37% 26.74% 28.41% -
Total Cost 118,542 99,663 97,977 82,686 73,598 67,118 60,210 11.94%
-
Net Worth 261,503 193,847 147,058 130,800 113,973 103,234 89,987 19.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 605 - - - - - - -
Div Payout % 2.35% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 261,503 193,847 147,058 130,800 113,973 103,234 89,987 19.43%
NOSH 269,639 191,928 121,536 120,000 119,972 120,040 120,046 14.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.87% 20.17% 13.56% 12.41% 10.60% 11.68% 14.52% -
ROE 9.86% 12.94% 10.44% 8.94% 7.67% 8.58% 11.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.61 65.05 93.26 78.67 68.62 63.30 58.67 0.26%
EPS 10.65 13.07 12.63 9.75 7.29 7.38 8.52 3.78%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.01 1.21 1.09 0.95 0.86 0.7496 6.26%
Adjusted Per Share Value based on latest NOSH - 119,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.71 34.35 31.18 25.97 22.65 20.91 19.38 12.68%
EPS 7.09 6.90 4.22 3.22 2.41 2.44 2.81 16.66%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.5333 0.4046 0.3598 0.3136 0.284 0.2476 19.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.79 2.42 2.37 1.05 0.88 0.85 1.00 -
P/RPS 6.36 3.72 2.54 1.33 1.28 1.34 1.70 24.57%
P/EPS 35.59 18.52 18.76 10.77 12.07 11.52 11.74 20.28%
EY 2.81 5.40 5.33 9.29 8.28 8.68 8.52 -16.86%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.40 1.96 0.96 0.93 0.99 1.33 17.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 -
Price 3.79 2.80 2.21 1.13 1.04 0.92 0.93 -
P/RPS 6.36 4.30 2.37 1.44 1.52 1.45 1.59 25.96%
P/EPS 35.59 21.42 17.50 11.59 14.27 12.47 10.92 21.74%
EY 2.81 4.67 5.71 8.63 7.01 8.02 9.16 -17.86%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.77 1.83 1.04 1.09 1.07 1.24 18.91%

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