[KAWAN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -2.05%
YoY- 10.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 117,946 106,509 96,585 90,128 85,445 65,660 56,542 13.02%
PBT 18,746 18,176 16,989 17,810 16,329 9,601 9,463 12.05%
Tax -3,776 -3,765 -3,490 -4,205 -4,103 -1,007 -1,528 16.25%
NP 14,970 14,411 13,499 13,605 12,226 8,594 7,935 11.14%
-
NP to SH 14,959 14,402 13,429 13,582 12,282 8,617 7,935 11.13%
-
Tax Rate 20.14% 20.71% 20.54% 23.61% 25.13% 10.49% 16.15% -
Total Cost 102,976 92,098 83,086 76,523 73,219 57,066 48,607 13.31%
-
Net Worth 125,852 112,886 98,399 86,818 76,821 0 56,722 14.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 215 - - - - - 2,398 -33.07%
Div Payout % 1.44% - - - - - 30.22% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 125,852 112,886 98,399 86,818 76,821 0 56,722 14.19%
NOSH 119,859 120,092 120,000 120,147 120,033 79,861 79,891 6.98%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.69% 13.53% 13.98% 15.10% 14.31% 13.09% 14.03% -
ROE 11.89% 12.76% 13.65% 15.64% 15.99% 0.00% 13.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 98.40 88.69 80.49 75.01 71.18 82.22 70.77 5.64%
EPS 12.48 11.99 11.19 11.30 10.23 10.79 9.93 3.87%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 3.00 -37.40%
NAPS 1.05 0.94 0.82 0.7226 0.64 0.00 0.71 6.73%
Adjusted Per Share Value based on latest NOSH - 120,147
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.45 29.30 26.57 24.80 23.51 18.06 15.56 13.01%
EPS 4.12 3.96 3.69 3.74 3.38 2.37 2.18 11.18%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.66 -32.92%
NAPS 0.3462 0.3106 0.2707 0.2388 0.2113 0.00 0.1561 14.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.925 0.94 0.78 0.90 0.43 0.66 0.67 -
P/RPS 0.94 1.06 0.97 1.20 0.60 0.80 0.95 -0.17%
P/EPS 7.41 7.84 6.97 7.96 4.20 6.12 6.75 1.56%
EY 13.49 12.76 14.35 12.56 23.80 16.35 14.82 -1.55%
DY 0.19 0.00 0.00 0.00 0.00 0.00 4.48 -40.91%
P/NAPS 0.88 1.00 0.95 1.25 0.67 0.00 0.94 -1.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 14/08/08 16/08/07 -
Price 0.94 0.87 0.89 0.93 0.53 0.40 0.65 -
P/RPS 0.96 0.98 1.11 1.24 0.74 0.49 0.92 0.71%
P/EPS 7.53 7.25 7.95 8.23 5.18 3.71 6.54 2.37%
EY 13.28 13.78 12.57 12.16 19.31 26.97 15.28 -2.30%
DY 0.19 0.00 0.00 0.00 0.00 0.00 4.62 -41.22%
P/NAPS 0.90 0.93 1.09 1.29 0.83 0.00 0.92 -0.36%

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