[KAWAN] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.49%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 50,148 48,499 47,710 47,315 43,209 38,226 33,677 6.85%
PBT 3,267 7,934 10,834 14,112 14,920 7,125 5,621 -8.64%
Tax -724 -838 -2,030 -1,864 -2,563 -1,350 -1,348 -9.83%
NP 2,543 7,096 8,804 12,248 12,357 5,775 4,273 -8.28%
-
NP to SH 2,543 7,096 8,814 12,248 12,261 5,771 4,278 -8.30%
-
Tax Rate 22.16% 10.56% 18.74% 13.21% 17.18% 18.95% 23.98% -
Total Cost 47,605 41,403 38,906 35,067 30,852 32,451 29,404 8.35%
-
Net Worth 319,972 316,377 305,591 261,503 193,796 147,008 130,616 16.09%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 319,972 316,377 305,591 261,503 193,796 147,008 130,616 16.09%
NOSH 359,519 359,519 359,519 269,639 191,877 121,494 119,831 20.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.07% 14.63% 18.45% 25.89% 28.60% 15.11% 12.69% -
ROE 0.79% 2.24% 2.88% 4.68% 6.33% 3.93% 3.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.95 13.49 13.27 19.54 22.52 31.46 28.10 -11.01%
EPS 0.75 1.97 2.45 5.06 6.39 4.75 3.57 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.85 1.08 1.01 1.21 1.09 -3.32%
Adjusted Per Share Value based on latest NOSH - 269,639
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.80 13.34 13.13 13.02 11.89 10.52 9.27 6.85%
EPS 0.70 1.95 2.43 3.37 3.37 1.59 1.18 -8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8804 0.8705 0.8408 0.7195 0.5332 0.4045 0.3594 16.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.22 2.20 3.41 3.79 2.42 2.37 1.05 -
P/RPS 8.75 16.31 25.70 19.40 10.75 7.53 3.74 15.21%
P/EPS 172.48 111.46 139.09 74.93 37.87 49.89 29.41 34.27%
EY 0.58 0.90 0.72 1.33 2.64 2.00 3.40 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.50 4.01 3.51 2.40 1.96 0.96 6.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 -
Price 1.57 1.97 3.10 3.79 2.80 2.21 1.13 -
P/RPS 11.26 14.60 23.36 19.40 12.43 7.02 4.02 18.71%
P/EPS 221.96 99.81 126.45 74.93 43.82 46.53 31.65 38.33%
EY 0.45 1.00 0.79 1.33 2.28 2.15 3.16 -27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.24 3.65 3.51 2.77 1.83 1.04 9.15%

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