[KAWAN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.63%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,618 40,932 36,179 32,028 27,905 28,037 21,754 11.84%
PBT 9,646 7,765 6,552 5,300 5,497 6,007 3,528 18.23%
Tax -2,453 -916 -992 -852 -690 -671 407 -
NP 7,193 6,849 5,560 4,448 4,807 5,336 3,935 10.56%
-
NP to SH 7,193 6,942 5,558 4,476 4,798 5,347 3,935 10.56%
-
Tax Rate 25.43% 11.80% 15.14% 16.08% 12.55% 11.17% -11.54% -
Total Cost 35,425 34,083 30,619 27,580 23,098 22,701 17,819 12.12%
-
Net Worth 268,930 201,415 107,057 135,599 118,824 107,899 93,652 19.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 871 - - - - - - -
Div Payout % 12.12% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 268,930 201,415 107,057 135,599 118,824 107,899 93,652 19.20%
NOSH 269,639 195,549 125,949 119,999 120,025 119,887 120,067 14.42%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.88% 16.73% 15.37% 13.89% 17.23% 19.03% 18.09% -
ROE 2.67% 3.45% 5.19% 3.30% 4.04% 4.96% 4.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.11 20.93 28.72 26.69 23.25 23.39 18.12 -0.95%
EPS 2.00 3.55 3.06 3.73 4.00 4.46 3.28 -7.90%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.85 1.13 0.99 0.90 0.78 5.56%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.71 11.24 9.94 8.80 7.67 7.70 5.98 11.84%
EPS 1.98 1.91 1.53 1.23 1.32 1.47 1.08 10.61%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7387 0.5533 0.2941 0.3725 0.3264 0.2964 0.2573 19.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.80 3.59 1.40 1.39 0.87 1.00 1.33 -
P/RPS 22.20 17.15 4.87 5.21 3.74 4.28 7.34 20.23%
P/EPS 131.55 101.13 31.73 37.27 21.76 22.42 40.58 21.63%
EY 0.76 0.99 3.15 2.68 4.59 4.46 2.46 -17.76%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.49 1.65 1.23 0.88 1.11 1.71 12.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 4.41 3.65 1.60 1.85 0.85 0.90 0.90 -
P/RPS 25.77 17.44 5.57 6.93 3.66 3.85 4.97 31.52%
P/EPS 152.67 102.82 36.26 49.60 21.26 20.18 27.46 33.06%
EY 0.66 0.97 2.76 2.02 4.70 4.96 3.64 -24.74%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.54 1.88 1.64 0.86 1.00 1.15 23.47%

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