[KAWAN] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.17%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 47,514 41,506 37,343 34,370 28,340 23,594 25,870 10.65%
PBT 7,002 5,628 7,343 5,445 4,088 2,700 3,977 9.87%
Tax -1,574 -1,263 -1,789 -1,257 -952 -620 -985 8.11%
NP 5,428 4,365 5,554 4,188 3,136 2,080 2,992 10.42%
-
NP to SH 5,445 4,365 5,554 4,178 3,143 2,080 3,074 9.98%
-
Tax Rate 22.48% 22.44% 24.36% 23.09% 23.29% 22.96% 24.77% -
Total Cost 42,086 37,141 31,789 30,182 25,204 21,514 22,878 10.68%
-
Net Worth 288,423 220,454 158,946 133,263 122,361 108,160 97,263 19.84%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 6,738 551 3,653 6,483 - - - -
Div Payout % 123.76% 12.63% 65.79% 155.17% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 288,423 220,454 158,946 133,263 122,361 108,160 97,263 19.84%
NOSH 269,554 220,454 182,697 120,057 119,961 118,857 120,078 14.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.42% 10.52% 14.87% 12.19% 11.07% 8.82% 11.57% -
ROE 1.89% 1.98% 3.49% 3.14% 2.57% 1.92% 3.16% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.63 18.83 20.44 28.63 23.62 19.85 21.54 -3.28%
EPS 2.02 1.98 3.04 3.48 2.62 1.75 2.56 -3.86%
DPS 2.50 0.25 2.00 5.40 0.00 0.00 0.00 -
NAPS 1.07 1.00 0.87 1.11 1.02 0.91 0.81 4.74%
Adjusted Per Share Value based on latest NOSH - 120,057
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.05 11.40 10.26 9.44 7.78 6.48 7.11 10.64%
EPS 1.50 1.20 1.53 1.15 0.86 0.57 0.84 10.13%
DPS 1.85 0.15 1.00 1.78 0.00 0.00 0.00 -
NAPS 0.7923 0.6056 0.4366 0.3661 0.3361 0.2971 0.2672 19.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.18 3.47 1.80 1.90 0.83 0.88 0.88 -
P/RPS 23.71 18.43 8.81 6.64 3.51 4.43 4.08 34.04%
P/EPS 206.93 175.25 59.21 54.60 31.68 50.29 34.38 34.83%
EY 0.48 0.57 1.69 1.83 3.16 1.99 2.91 -25.92%
DY 0.60 0.07 1.11 2.84 0.00 0.00 0.00 -
P/NAPS 3.91 3.47 2.07 1.71 0.81 0.97 1.09 23.70%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 09/06/17 30/05/16 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 -
Price 4.75 3.00 1.84 1.84 0.905 0.94 0.95 -
P/RPS 26.95 15.93 9.00 6.43 3.83 4.74 4.41 35.17%
P/EPS 235.15 151.52 60.53 52.87 34.54 53.71 37.11 35.99%
EY 0.43 0.66 1.65 1.89 2.90 1.86 2.69 -26.31%
DY 0.53 0.08 1.09 2.93 0.00 0.00 0.00 -
P/NAPS 4.44 3.00 2.11 1.66 0.89 1.03 1.17 24.86%

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