[KAWAN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.58%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 181,156 156,037 140,824 117,946 106,509 96,585 90,128 12.32%
PBT 40,479 31,114 23,528 18,746 18,176 16,989 17,810 14.64%
Tax -7,725 -6,958 -5,213 -3,776 -3,765 -3,490 -4,205 10.65%
NP 32,754 24,156 18,315 14,970 14,411 13,499 13,605 15.75%
-
NP to SH 32,750 24,153 18,343 14,959 14,402 13,429 13,582 15.78%
-
Tax Rate 19.08% 22.36% 22.16% 20.14% 20.71% 20.54% 23.61% -
Total Cost 148,402 131,881 122,509 102,976 92,098 83,086 76,523 11.65%
-
Net Worth 237,955 185,763 120,827 125,852 112,886 98,399 86,818 18.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,511 - 6,483 215 - - - -
Div Payout % 16.83% - 35.34% 1.44% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,955 185,763 120,827 125,852 112,886 98,399 86,818 18.28%
NOSH 228,802 201,916 120,827 119,859 120,092 120,000 120,147 11.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.08% 15.48% 13.01% 12.69% 13.53% 13.98% 15.10% -
ROE 13.76% 13.00% 15.18% 11.89% 12.76% 13.65% 15.64% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 79.18 77.28 116.55 98.40 88.69 80.49 75.01 0.90%
EPS 14.31 11.96 15.18 12.48 11.99 11.19 11.30 4.01%
DPS 2.41 0.00 5.40 0.18 0.00 0.00 0.00 -
NAPS 1.04 0.92 1.00 1.05 0.94 0.82 0.7226 6.25%
Adjusted Per Share Value based on latest NOSH - 119,859
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.76 42.86 38.68 32.40 29.26 26.53 24.76 12.32%
EPS 9.00 6.63 5.04 4.11 3.96 3.69 3.73 15.79%
DPS 1.51 0.00 1.78 0.06 0.00 0.00 0.00 -
NAPS 0.6537 0.5103 0.3319 0.3457 0.3101 0.2703 0.2385 18.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.65 2.42 2.15 0.925 0.94 0.78 0.90 -
P/RPS 4.61 3.13 1.84 0.94 1.06 0.97 1.20 25.12%
P/EPS 25.50 20.23 14.16 7.41 7.84 6.97 7.96 21.39%
EY 3.92 4.94 7.06 13.49 12.76 14.35 12.56 -17.62%
DY 0.66 0.00 2.51 0.19 0.00 0.00 0.00 -
P/NAPS 3.51 2.63 2.15 0.88 1.00 0.95 1.25 18.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 3.28 2.48 2.50 0.94 0.87 0.89 0.93 -
P/RPS 4.14 3.21 2.15 0.96 0.98 1.11 1.24 22.23%
P/EPS 22.92 20.73 16.47 7.53 7.25 7.95 8.23 18.59%
EY 4.36 4.82 6.07 13.28 13.78 12.57 12.16 -15.70%
DY 0.73 0.00 2.16 0.19 0.00 0.00 0.00 -
P/NAPS 3.15 2.70 2.50 0.90 0.93 1.09 1.29 16.02%

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