[KAWAN] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.47%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 126,426 110,226 104,027 92,188 87,635 75,225 60,361 13.10%
PBT 20,645 16,881 18,117 17,810 17,745 12,102 9,191 14.42%
Tax -4,484 -3,350 -3,909 -3,651 -4,181 -2,625 -951 29.46%
NP 16,161 13,531 14,208 14,159 13,564 9,477 8,240 11.86%
-
NP to SH 16,176 13,544 14,206 14,163 13,575 9,492 8,258 11.84%
-
Tax Rate 21.72% 19.84% 21.58% 20.50% 23.56% 21.69% 10.35% -
Total Cost 110,265 96,695 89,819 78,029 74,071 65,748 52,121 13.28%
-
Net Worth 135,600 118,791 107,984 93,640 82,751 69,599 60,814 14.28%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 1,679 - -
Div Payout % - - - - - 17.70% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 135,600 118,791 107,984 93,640 82,751 69,599 60,814 14.28%
NOSH 120,000 119,991 119,983 120,052 119,929 120,000 80,019 6.98%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.78% 12.28% 13.66% 15.36% 15.48% 12.60% 13.65% -
ROE 11.93% 11.40% 13.16% 15.12% 16.40% 13.64% 13.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 105.35 91.86 86.70 76.79 73.07 62.69 75.43 5.72%
EPS 13.48 11.29 11.84 11.80 11.31 7.91 10.32 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 1.13 0.99 0.90 0.78 0.69 0.58 0.76 6.82%
Adjusted Per Share Value based on latest NOSH - 120,067
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.73 30.28 28.58 25.32 24.07 20.66 16.58 13.10%
EPS 4.44 3.72 3.90 3.89 3.73 2.61 2.27 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.3725 0.3263 0.2966 0.2572 0.2273 0.1912 0.1671 14.28%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.39 0.87 1.00 1.33 0.86 0.30 0.67 -
P/RPS 1.32 0.95 1.15 1.73 1.18 0.48 0.89 6.78%
P/EPS 10.31 7.71 8.45 11.27 7.60 3.79 6.49 8.01%
EY 9.70 12.97 11.84 8.87 13.16 26.37 15.40 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 1.23 0.88 1.11 1.71 1.25 0.52 0.88 5.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 22/02/08 -
Price 1.85 0.85 0.90 0.90 0.77 0.53 0.76 -
P/RPS 1.76 0.93 1.04 1.17 1.05 0.85 1.01 9.68%
P/EPS 13.72 7.53 7.60 7.63 6.80 6.70 7.36 10.92%
EY 7.29 13.28 13.16 13.11 14.70 14.92 13.58 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 2.64 0.00 -
P/NAPS 1.64 0.86 1.00 1.15 1.12 0.91 1.00 8.58%

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