[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 61.03%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 194,114 157,684 147,165 150,323 144,330 124,841 113,346 9.37%
PBT 25,370 8,851 19,868 29,068 31,893 32,356 19,733 4.27%
Tax -3,938 -1,986 -2,673 -5,854 -6,105 -7,178 -4,364 -1.69%
NP 21,432 6,865 17,195 23,214 25,788 25,178 15,369 5.69%
-
NP to SH 21,620 6,865 17,195 23,254 25,788 25,085 15,350 5.86%
-
Tax Rate 15.52% 22.44% 13.45% 20.14% 19.14% 22.18% 22.12% -
Total Cost 172,682 150,819 129,970 127,109 118,542 99,663 97,977 9.89%
-
Net Worth 337,948 319,972 316,377 305,591 261,503 193,847 147,058 14.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,987 8,987 898 8,987 605 - - -
Div Payout % 41.57% 130.92% 5.23% 38.65% 2.35% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 337,948 319,972 316,377 305,591 261,503 193,847 147,058 14.86%
NOSH 359,519 359,519 359,519 359,519 269,639 191,928 121,536 19.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.04% 4.35% 11.68% 15.44% 17.87% 20.17% 13.56% -
ROE 6.40% 2.15% 5.43% 7.61% 9.86% 12.94% 10.44% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 53.99 43.86 40.93 41.81 59.61 65.05 93.26 -8.69%
EPS 6.01 1.95 4.78 6.47 10.65 13.07 12.63 -11.63%
DPS 2.50 2.50 0.25 2.50 0.25 0.00 0.00 -
NAPS 0.94 0.89 0.88 0.85 1.08 1.01 1.21 -4.11%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 53.35 43.34 40.45 41.32 39.67 34.31 31.15 9.37%
EPS 5.94 1.89 4.73 6.39 7.09 6.89 4.22 5.85%
DPS 2.47 2.47 0.25 2.47 0.17 0.00 0.00 -
NAPS 0.9289 0.8795 0.8696 0.8399 0.7188 0.5328 0.4042 14.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.57 1.22 2.20 3.41 3.79 2.42 2.37 -
P/RPS 4.76 2.78 5.37 8.16 6.36 3.72 2.54 11.02%
P/EPS 42.74 63.89 46.00 52.72 35.59 18.52 18.76 14.69%
EY 2.34 1.57 2.17 1.90 2.81 5.40 5.33 -12.80%
DY 0.97 2.05 0.11 0.73 0.07 0.00 0.00 -
P/NAPS 2.73 1.37 2.50 4.01 3.51 2.40 1.96 5.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 -
Price 2.31 1.57 1.97 3.10 3.79 2.80 2.21 -
P/RPS 4.28 3.58 4.81 7.41 6.36 4.30 2.37 10.34%
P/EPS 38.41 82.22 41.19 47.93 35.59 21.42 17.50 13.98%
EY 2.60 1.22 2.43 2.09 2.81 4.67 5.71 -12.27%
DY 1.08 1.59 0.13 0.81 0.07 0.00 0.00 -
P/NAPS 2.46 1.76 2.24 3.65 3.51 2.77 1.83 5.04%

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