[KAWAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.84%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 87,635 75,225 60,361 52,524 26,560 0 -
PBT 17,745 12,102 9,191 10,015 5,499 0 -
Tax -4,181 -2,625 -951 -1,778 -304 0 -
NP 13,564 9,477 8,240 8,237 5,195 0 -
-
NP to SH 13,575 9,492 8,258 8,237 5,195 0 -
-
Tax Rate 23.56% 21.69% 10.35% 17.75% 5.53% - -
Total Cost 74,071 65,748 52,121 44,287 21,365 0 -
-
Net Worth 82,751 69,599 60,814 53,580 27,080 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 1,679 - 1,599 1,128 - -
Div Payout % - 17.70% - 19.42% 21.72% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,751 69,599 60,814 53,580 27,080 0 -
NOSH 119,929 120,000 80,019 79,970 45,134 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.48% 12.60% 13.65% 15.68% 19.56% 0.00% -
ROE 16.40% 13.64% 13.58% 15.37% 19.18% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.07 62.69 75.43 65.68 58.85 0.00 -
EPS 11.31 7.91 10.32 10.30 11.51 0.00 -
DPS 0.00 1.40 0.00 2.00 2.50 0.00 -
NAPS 0.69 0.58 0.76 0.67 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,873
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.08 20.67 16.59 14.43 7.30 0.00 -
EPS 3.73 2.61 2.27 2.26 1.43 0.00 -
DPS 0.00 0.46 0.00 0.44 0.31 0.00 -
NAPS 0.2274 0.1913 0.1671 0.1472 0.0744 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.86 0.30 0.67 0.67 0.67 0.00 -
P/RPS 1.18 0.48 0.89 1.02 1.14 0.00 -
P/EPS 7.60 3.79 6.49 6.50 5.82 0.00 -
EY 13.16 26.37 15.40 15.37 17.18 0.00 -
DY 0.00 4.67 0.00 2.99 3.73 0.00 -
P/NAPS 1.25 0.52 0.88 1.00 1.12 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 26/02/09 22/02/08 28/02/07 27/02/06 - -
Price 0.77 0.53 0.76 0.70 0.67 0.00 -
P/RPS 1.05 0.85 1.01 1.07 1.14 0.00 -
P/EPS 6.80 6.70 7.36 6.80 5.82 0.00 -
EY 14.70 14.92 13.58 14.71 17.18 0.00 -
DY 0.00 2.64 0.00 2.86 3.73 0.00 -
P/NAPS 1.12 0.91 1.00 1.04 1.12 0.00 -

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