[KAWAN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.02%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 47,315 43,209 38,226 33,677 29,319 25,469 24,310 11.72%
PBT 14,112 14,920 7,125 5,621 3,524 4,309 5,659 16.43%
Tax -1,864 -2,563 -1,350 -1,348 -801 -1,235 -1,893 -0.25%
NP 12,248 12,357 5,775 4,273 2,723 3,074 3,766 21.69%
-
NP to SH 12,248 12,261 5,771 4,278 2,739 3,049 3,766 21.69%
-
Tax Rate 13.21% 17.18% 18.95% 23.98% 22.73% 28.66% 33.45% -
Total Cost 35,067 30,852 32,451 29,404 26,596 22,395 20,544 9.31%
-
Net Worth 261,503 193,796 147,008 130,616 114,124 103,233 89,904 19.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 261,503 193,796 147,008 130,616 114,124 103,233 89,904 19.45%
NOSH 269,639 191,877 121,494 119,831 120,131 120,039 119,936 14.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.89% 28.60% 15.11% 12.69% 9.29% 12.07% 15.49% -
ROE 4.68% 6.33% 3.93% 3.28% 2.40% 2.95% 4.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.54 22.52 31.46 28.10 24.41 21.22 20.27 -0.60%
EPS 5.06 6.39 4.75 3.57 2.28 2.54 3.14 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.01 1.21 1.09 0.95 0.86 0.7496 6.26%
Adjusted Per Share Value based on latest NOSH - 119,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.00 11.87 10.50 9.25 8.05 7.00 6.68 11.72%
EPS 3.36 3.37 1.59 1.18 0.75 0.84 1.03 21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7183 0.5324 0.4038 0.3588 0.3135 0.2836 0.247 19.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.79 2.42 2.37 1.05 0.88 0.85 1.00 -
P/RPS 19.40 10.75 7.53 3.74 3.61 4.01 4.93 25.62%
P/EPS 74.93 37.87 49.89 29.41 38.60 33.46 31.85 15.31%
EY 1.33 2.64 2.00 3.40 2.59 2.99 3.14 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.40 1.96 0.96 0.93 0.99 1.33 17.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 -
Price 3.79 2.80 2.21 1.13 1.04 0.92 0.93 -
P/RPS 19.40 12.43 7.02 4.02 4.26 4.34 4.59 27.12%
P/EPS 74.93 43.82 46.53 31.65 45.61 36.22 29.62 16.71%
EY 1.33 2.28 2.15 3.16 2.19 2.76 3.38 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.77 1.83 1.04 1.09 1.07 1.24 18.91%

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