[KAWAN] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.44%
YoY- -19.04%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 38,226 33,677 29,319 25,469 24,310 23,659 22,339 9.36%
PBT 7,125 5,621 3,524 4,309 5,659 4,817 4,320 8.69%
Tax -1,350 -1,348 -801 -1,235 -1,893 -1,924 -845 8.11%
NP 5,775 4,273 2,723 3,074 3,766 2,893 3,475 8.83%
-
NP to SH 5,771 4,278 2,739 3,049 3,766 2,885 3,475 8.81%
-
Tax Rate 18.95% 23.98% 22.73% 28.66% 33.45% 39.94% 19.56% -
Total Cost 32,451 29,404 26,596 22,395 20,544 20,766 18,864 9.45%
-
Net Worth 147,008 130,616 114,124 103,233 89,904 79,337 68,067 13.68%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 147,008 130,616 114,124 103,233 89,904 79,337 68,067 13.68%
NOSH 121,494 119,831 120,131 120,039 119,936 120,208 119,415 0.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.11% 12.69% 9.29% 12.07% 15.49% 12.23% 15.56% -
ROE 3.93% 3.28% 2.40% 2.95% 4.19% 3.64% 5.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.46 28.10 24.41 21.22 20.27 19.68 18.71 9.04%
EPS 4.75 3.57 2.28 2.54 3.14 2.40 2.91 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 0.95 0.86 0.7496 0.66 0.57 13.36%
Adjusted Per Share Value based on latest NOSH - 120,039
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.50 9.25 8.05 7.00 6.68 6.50 6.14 9.35%
EPS 1.59 1.18 0.75 0.84 1.03 0.79 0.95 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3588 0.3135 0.2836 0.247 0.2179 0.187 13.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.37 1.05 0.88 0.85 1.00 0.79 0.33 -
P/RPS 7.53 3.74 3.61 4.01 4.93 4.01 1.76 27.39%
P/EPS 49.89 29.41 38.60 33.46 31.85 32.92 11.34 27.99%
EY 2.00 3.40 2.59 2.99 3.14 3.04 8.82 -21.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.96 0.93 0.99 1.33 1.20 0.58 22.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 -
Price 2.21 1.13 1.04 0.92 0.93 0.98 0.31 -
P/RPS 7.02 4.02 4.26 4.34 4.59 4.98 1.66 27.15%
P/EPS 46.53 31.65 45.61 36.22 29.62 40.83 10.65 27.84%
EY 2.15 3.16 2.19 2.76 3.38 2.45 9.39 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.04 1.09 1.07 1.24 1.48 0.54 22.54%

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