[KAWAN] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -33.61%
YoY- -18.64%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 60,589 56,397 52,820 45,959 42,618 40,932 36,179 8.96%
PBT 6,645 6,535 10,199 6,985 9,646 7,765 6,552 0.23%
Tax -425 -1,678 -3,962 -1,093 -2,453 -916 -992 -13.16%
NP 6,220 4,857 6,237 5,892 7,193 6,849 5,560 1.88%
-
NP to SH 6,397 4,888 6,237 5,852 7,193 6,942 5,558 2.36%
-
Tax Rate 6.40% 25.68% 38.85% 15.65% 25.43% 11.80% 15.14% -
Total Cost 54,369 51,540 46,583 40,067 35,425 34,083 30,619 10.03%
-
Net Worth 345,138 323,567 323,567 309,186 268,930 201,415 107,057 21.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 871 - - -
Div Payout % - - - - 12.12% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 345,138 323,567 323,567 309,186 268,930 201,415 107,057 21.52%
NOSH 359,519 359,519 359,519 359,519 269,639 195,549 125,949 19.08%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.27% 8.61% 11.81% 12.82% 16.88% 16.73% 15.37% -
ROE 1.85% 1.51% 1.93% 1.89% 2.67% 3.45% 5.19% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.85 15.69 14.69 12.78 17.11 20.93 28.72 -8.49%
EPS 1.78 1.36 1.73 1.63 2.00 3.55 3.06 -8.62%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.96 0.90 0.90 0.86 1.08 1.03 0.85 2.04%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.64 15.49 14.51 12.62 11.71 11.24 9.94 8.95%
EPS 1.76 1.34 1.71 1.61 1.98 1.91 1.53 2.35%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.9481 0.8888 0.8888 0.8493 0.7387 0.5533 0.2941 21.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.08 1.39 1.91 2.94 3.80 3.59 1.40 -
P/RPS 12.34 8.86 13.00 23.00 22.20 17.15 4.87 16.74%
P/EPS 116.90 102.24 110.10 180.62 131.55 101.13 31.73 24.25%
EY 0.86 0.98 0.91 0.55 0.76 0.99 3.15 -19.44%
DY 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 2.17 1.54 2.12 3.42 3.52 3.49 1.65 4.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 26/02/20 28/02/19 27/02/18 24/02/17 29/02/16 26/02/15 -
Price 1.88 1.30 1.65 2.64 4.41 3.65 1.60 -
P/RPS 11.16 8.29 11.23 20.65 25.77 17.44 5.57 12.26%
P/EPS 105.66 95.62 95.11 162.19 152.67 102.82 36.26 19.49%
EY 0.95 1.05 1.05 0.62 0.66 0.97 2.76 -16.27%
DY 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 1.96 1.44 1.83 3.07 4.08 3.54 1.88 0.69%

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