[KAWAN] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.66%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 96,585 90,128 85,445 65,660 56,542 46,384 4,269 68.13%
PBT 16,989 17,810 16,329 9,601 9,463 8,701 2,025 42.52%
Tax -3,490 -4,205 -4,103 -1,007 -1,528 -1,512 -407 43.04%
NP 13,499 13,605 12,226 8,594 7,935 7,189 1,618 42.39%
-
NP to SH 13,429 13,582 12,282 8,617 7,935 7,189 1,618 42.26%
-
Tax Rate 20.54% 23.61% 25.13% 10.49% 16.15% 17.38% 20.10% -
Total Cost 83,086 76,523 73,219 57,066 48,607 39,195 2,651 77.51%
-
Net Worth 98,399 86,818 76,821 0 56,722 51,869 11,951 42.07%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 2,398 - - -
Div Payout % - - - - 30.22% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 98,399 86,818 76,821 0 56,722 51,869 11,951 42.07%
NOSH 120,000 120,147 120,033 79,861 79,891 79,800 22,982 31.69%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.98% 15.10% 14.31% 13.09% 14.03% 15.50% 37.90% -
ROE 13.65% 15.64% 15.99% 0.00% 13.99% 13.86% 13.54% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 80.49 75.01 71.18 82.22 70.77 58.13 18.57 27.67%
EPS 11.19 11.30 10.23 10.79 9.93 9.01 7.04 8.02%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.82 0.7226 0.64 0.00 0.71 0.65 0.52 7.88%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.53 24.76 23.47 18.04 15.53 12.74 1.17 68.19%
EPS 3.69 3.73 3.37 2.37 2.18 1.97 0.44 42.51%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.2703 0.2385 0.211 0.00 0.1558 0.1425 0.0328 42.09%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.78 0.90 0.43 0.66 0.67 0.67 0.00 -
P/RPS 0.97 1.20 0.60 0.80 0.95 1.15 0.00 -
P/EPS 6.97 7.96 4.20 6.12 6.75 7.44 0.00 -
EY 14.35 12.56 23.80 16.35 14.82 13.45 0.00 -
DY 0.00 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.95 1.25 0.67 0.00 0.94 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 17/08/09 14/08/08 16/08/07 29/08/06 - -
Price 0.89 0.93 0.53 0.40 0.65 0.67 0.00 -
P/RPS 1.11 1.24 0.74 0.49 0.92 1.15 0.00 -
P/EPS 7.95 8.23 5.18 3.71 6.54 7.44 0.00 -
EY 12.57 12.16 19.31 26.97 15.28 13.45 0.00 -
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 1.09 1.29 0.83 0.00 0.92 1.03 0.00 -

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