[KAWAN] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -44.54%
YoY- 318.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 79,103 68,676 65,324 53,641 50,324 46,281 47,514 8.86%
PBT 9,143 9,633 9,331 7,484 2,071 4,758 7,002 4.54%
Tax -1,265 -1,027 -1,146 -885 -496 -739 -1,574 -3.57%
NP 7,878 8,606 8,185 6,599 1,575 4,019 5,428 6.40%
-
NP to SH 7,878 8,604 8,199 6,599 1,575 4,019 5,445 6.34%
-
Tax Rate 13.84% 10.66% 12.28% 11.83% 23.95% 15.53% 22.48% -
Total Cost 71,225 60,070 57,139 47,042 48,749 42,262 42,086 9.16%
-
Net Worth 395,214 365,810 345,138 323,567 312,782 301,996 288,423 5.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,052 10,759 10,785 8,987 8,987 8,987 6,738 11.64%
Div Payout % 165.69% 125.05% 131.55% 136.20% 570.67% 223.64% 123.76% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 395,214 365,810 345,138 323,567 312,782 301,996 288,423 5.38%
NOSH 362,581 359,519 359,519 359,519 359,519 359,519 269,554 5.06%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.96% 12.53% 12.53% 12.30% 3.13% 8.68% 11.42% -
ROE 1.99% 2.35% 2.38% 2.04% 0.50% 1.33% 1.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.82 19.15 18.17 14.92 14.00 12.87 17.63 3.61%
EPS 2.17 2.40 2.28 1.84 0.44 1.12 2.02 1.20%
DPS 3.60 3.00 3.00 2.50 2.50 2.50 2.50 6.26%
NAPS 1.09 1.02 0.96 0.90 0.87 0.84 1.07 0.30%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.73 18.87 17.94 14.74 13.82 12.71 13.05 8.86%
EPS 2.16 2.36 2.25 1.81 0.43 1.10 1.50 6.26%
DPS 3.59 2.96 2.96 2.47 2.47 2.47 1.85 11.67%
NAPS 1.0856 1.0049 0.9481 0.8888 0.8592 0.8296 0.7923 5.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.12 1.64 1.86 1.04 1.68 2.22 4.18 -
P/RPS 9.72 8.56 10.24 6.97 12.00 17.25 23.71 -13.80%
P/EPS 97.57 68.36 81.56 56.66 383.49 198.59 206.93 -11.77%
EY 1.02 1.46 1.23 1.76 0.26 0.50 0.48 13.37%
DY 1.70 1.83 1.61 2.40 1.49 1.13 0.60 18.94%
P/NAPS 1.94 1.61 1.94 1.16 1.93 2.64 3.91 -11.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 23/05/22 31/05/21 28/05/20 30/05/19 24/05/18 09/06/17 -
Price 2.20 1.68 2.06 1.70 1.40 2.15 4.75 -
P/RPS 10.08 8.77 11.34 11.39 10.00 16.70 26.95 -15.11%
P/EPS 101.25 70.03 90.33 92.62 319.57 192.33 235.15 -13.09%
EY 0.99 1.43 1.11 1.08 0.31 0.52 0.43 14.90%
DY 1.64 1.79 1.46 1.47 1.79 1.16 0.53 20.70%
P/NAPS 2.02 1.65 2.15 1.89 1.61 2.56 4.44 -12.29%

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