[KAWAN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.53%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,319 25,469 24,310 23,659 22,339 17,135 14,863 11.97%
PBT 3,524 4,309 5,659 4,817 4,320 3,133 3,421 0.49%
Tax -801 -1,235 -1,893 -1,924 -845 176 -690 2.51%
NP 2,723 3,074 3,766 2,893 3,475 3,309 2,731 -0.04%
-
NP to SH 2,739 3,049 3,766 2,885 3,475 3,309 2,731 0.04%
-
Tax Rate 22.73% 28.66% 33.45% 39.94% 19.56% -5.62% 20.17% -
Total Cost 26,596 22,395 20,544 20,766 18,864 13,826 12,132 13.96%
-
Net Worth 114,124 103,233 89,904 79,337 68,067 59,146 52,858 13.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,998 - -
Div Payout % - - - - - 60.39% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 114,124 103,233 89,904 79,337 68,067 59,146 52,858 13.67%
NOSH 120,131 120,039 119,936 120,208 119,415 79,927 80,087 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.29% 12.07% 15.49% 12.23% 15.56% 19.31% 18.37% -
ROE 2.40% 2.95% 4.19% 3.64% 5.11% 5.59% 5.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.41 21.22 20.27 19.68 18.71 21.44 18.56 4.66%
EPS 2.28 2.54 3.14 2.40 2.91 4.14 3.41 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.95 0.86 0.7496 0.66 0.57 0.74 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 120,208
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.05 7.00 6.68 6.50 6.14 4.71 4.08 11.98%
EPS 0.75 0.84 1.03 0.79 0.95 0.91 0.75 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.3135 0.2836 0.247 0.2179 0.187 0.1625 0.1452 13.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 1.00 0.79 0.33 0.70 0.67 -
P/RPS 3.61 4.01 4.93 4.01 1.76 3.27 3.61 0.00%
P/EPS 38.60 33.46 31.85 32.92 11.34 16.91 19.65 11.89%
EY 2.59 2.99 3.14 3.04 8.82 5.91 5.09 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.93 0.99 1.33 1.20 0.58 0.95 1.02 -1.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 -
Price 1.04 0.92 0.93 0.98 0.31 0.75 0.65 -
P/RPS 4.26 4.34 4.59 4.98 1.66 3.50 3.50 3.32%
P/EPS 45.61 36.22 29.62 40.83 10.65 18.12 19.06 15.63%
EY 2.19 2.76 3.38 2.45 9.39 5.52 5.25 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.09 1.07 1.24 1.48 0.54 1.01 0.98 1.78%

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