[KAWAN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.79%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,905 28,037 21,754 20,345 19,476 15,115 13,568 12.75%
PBT 5,497 6,007 3,528 4,371 3,453 2,138 2,122 17.17%
Tax -690 -671 407 -116 -1,116 -518 -229 20.16%
NP 4,807 5,336 3,935 4,255 2,337 1,620 1,893 16.78%
-
NP to SH 4,798 5,347 3,935 4,235 2,328 1,637 1,893 16.74%
-
Tax Rate 12.55% 11.17% -11.54% 2.65% 32.32% 24.23% 10.79% -
Total Cost 23,098 22,701 17,819 16,090 17,139 13,495 11,675 12.03%
-
Net Worth 118,824 107,899 93,652 83,171 69,599 60,688 53,515 14.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,679 - 1,597 -
Div Payout % - - - - 72.16% - 84.39% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 118,824 107,899 93,652 83,171 69,599 60,688 53,515 14.20%
NOSH 120,025 119,887 120,067 120,538 119,999 79,853 79,873 7.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.23% 19.03% 18.09% 20.91% 12.00% 10.72% 13.95% -
ROE 4.04% 4.96% 4.20% 5.09% 3.34% 2.70% 3.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.25 23.39 18.12 16.88 16.23 18.93 16.99 5.36%
EPS 4.00 4.46 3.28 3.53 1.94 2.05 2.37 9.10%
DPS 0.00 0.00 0.00 0.00 1.40 0.00 2.00 -
NAPS 0.99 0.90 0.78 0.69 0.58 0.76 0.67 6.71%
Adjusted Per Share Value based on latest NOSH - 120,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.67 7.70 5.98 5.59 5.35 4.15 3.73 12.75%
EPS 1.32 1.47 1.08 1.16 0.64 0.45 0.52 16.77%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.44 -
NAPS 0.3264 0.2964 0.2573 0.2285 0.1912 0.1667 0.147 14.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 1.00 1.33 0.86 0.30 0.67 0.67 -
P/RPS 3.74 4.28 7.34 5.10 1.85 3.54 3.94 -0.86%
P/EPS 21.76 22.42 40.58 24.48 15.46 32.68 28.27 -4.26%
EY 4.59 4.46 2.46 4.09 6.47 3.06 3.54 4.42%
DY 0.00 0.00 0.00 0.00 4.67 0.00 2.99 -
P/NAPS 0.88 1.11 1.71 1.25 0.52 0.88 1.00 -2.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 22/02/08 28/02/07 -
Price 0.85 0.90 0.90 0.77 0.53 0.76 0.70 -
P/RPS 3.66 3.85 4.97 4.56 3.27 4.02 4.12 -1.95%
P/EPS 21.26 20.18 27.46 21.92 27.32 37.07 29.54 -5.32%
EY 4.70 4.96 3.64 4.56 3.66 2.70 3.39 5.59%
DY 0.00 0.00 0.00 0.00 2.64 0.00 2.86 -
P/NAPS 0.86 1.00 1.15 1.12 0.91 1.00 1.04 -3.11%

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