[KAWAN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 23.28%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 79,217 71,831 64,039 61,139 50,148 48,499 47,710 8.81%
PBT 8,584 9,588 8,975 7,004 3,267 7,934 10,834 -3.80%
Tax -895 795 -1,234 -988 -724 -838 -2,030 -12.75%
NP 7,689 10,383 7,741 6,016 2,543 7,096 8,804 -2.23%
-
NP to SH 7,689 10,400 7,742 6,158 2,543 7,096 8,814 -2.24%
-
Tax Rate 10.43% -8.29% 13.75% 14.11% 22.16% 10.56% 18.74% -
Total Cost 71,528 61,448 56,298 55,123 47,605 41,403 38,906 10.67%
-
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
NOSH 357,984 360,646 359,519 359,519 359,519 359,519 359,519 -0.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.71% 14.45% 12.09% 9.84% 5.07% 14.63% 18.45% -
ROE 1.90% 2.68% 2.15% 1.82% 0.79% 2.24% 2.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.13 19.97 17.81 17.01 13.95 13.49 13.27 8.89%
EPS 2.15 2.89 2.15 1.71 0.75 1.97 2.45 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.00 0.94 0.89 0.88 0.85 4.85%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.79 19.76 17.62 16.82 13.80 13.34 13.13 8.80%
EPS 2.12 2.86 2.13 1.69 0.70 1.95 2.42 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1129 1.069 0.9891 0.9297 0.8803 0.8704 0.8407 4.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.80 2.15 1.85 2.57 1.22 2.20 3.41 -
P/RPS 8.13 10.77 10.39 15.11 8.75 16.31 25.70 -17.44%
P/EPS 83.80 74.38 85.91 150.04 172.48 111.46 139.09 -8.09%
EY 1.19 1.34 1.16 0.67 0.58 0.90 0.72 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.99 1.85 2.73 1.37 2.50 4.01 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 -
Price 1.85 2.26 1.72 2.31 1.57 1.97 3.10 -
P/RPS 8.36 11.32 9.66 13.58 11.26 14.60 23.36 -15.73%
P/EPS 86.13 78.18 79.87 134.86 221.96 99.81 126.45 -6.19%
EY 1.16 1.28 1.25 0.74 0.45 1.00 0.79 6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.09 1.72 2.46 1.76 2.24 3.65 -12.47%

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