[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 95.61%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 147,165 150,323 144,330 124,841 113,346 94,399 82,322 10.16%
PBT 19,868 29,068 31,893 32,356 19,733 15,345 11,384 9.72%
Tax -2,673 -5,854 -6,105 -7,178 -4,364 -3,632 -2,660 0.08%
NP 17,195 23,214 25,788 25,178 15,369 11,713 8,724 11.96%
-
NP to SH 17,195 23,254 25,788 25,085 15,350 11,700 8,746 11.92%
-
Tax Rate 13.45% 20.14% 19.14% 22.18% 22.12% 23.67% 23.37% -
Total Cost 129,970 127,109 118,542 99,663 97,977 82,686 73,598 9.93%
-
Net Worth 316,377 305,591 261,503 193,847 147,058 130,800 113,973 18.54%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 898 8,987 605 - - - - -
Div Payout % 5.23% 38.65% 2.35% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,377 305,591 261,503 193,847 147,058 130,800 113,973 18.54%
NOSH 359,519 359,519 269,639 191,928 121,536 120,000 119,972 20.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.68% 15.44% 17.87% 20.17% 13.56% 12.41% 10.60% -
ROE 5.43% 7.61% 9.86% 12.94% 10.44% 8.94% 7.67% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.93 41.81 59.61 65.05 93.26 78.67 68.62 -8.24%
EPS 4.78 6.47 10.65 13.07 12.63 9.75 7.29 -6.78%
DPS 0.25 2.50 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 1.08 1.01 1.21 1.09 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 191,877
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.44 41.31 39.66 34.31 31.15 25.94 22.62 10.16%
EPS 4.73 6.39 7.09 6.89 4.22 3.22 2.40 11.96%
DPS 0.25 2.47 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.8694 0.8397 0.7186 0.5327 0.4041 0.3594 0.3132 18.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.20 3.41 3.79 2.42 2.37 1.05 0.88 -
P/RPS 5.37 8.16 6.36 3.72 2.54 1.33 1.28 26.98%
P/EPS 46.00 52.72 35.59 18.52 18.76 10.77 12.07 24.96%
EY 2.17 1.90 2.81 5.40 5.33 9.29 8.28 -19.99%
DY 0.11 0.73 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.01 3.51 2.40 1.96 0.96 0.93 17.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 -
Price 1.97 3.10 3.79 2.80 2.21 1.13 1.04 -
P/RPS 4.81 7.41 6.36 4.30 2.37 1.44 1.52 21.15%
P/EPS 41.19 47.93 35.59 21.42 17.50 11.59 14.27 19.31%
EY 2.43 2.09 2.81 4.67 5.71 8.63 7.01 -16.17%
DY 0.13 0.81 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.65 3.51 2.77 1.83 1.04 1.09 12.74%

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