[KAWAN] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -15.88%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 280,459 242,083 239,520 208,855 192,336 192,491 181,156 7.55%
PBT 42,658 30,176 28,168 23,717 29,753 41,993 40,479 0.87%
Tax -5,380 -3,494 -5,352 -6,062 -4,957 -8,141 -7,725 -5.84%
NP 37,278 26,682 22,816 17,655 24,796 33,852 32,754 2.17%
-
NP to SH 37,269 27,034 22,877 17,655 24,766 33,882 32,750 2.17%
-
Tax Rate 12.61% 11.58% 19.00% 25.56% 16.66% 19.39% 19.08% -
Total Cost 243,181 215,401 216,704 191,200 167,540 158,639 148,402 8.57%
-
Net Worth 376,575 348,734 334,353 316,377 309,186 296,275 237,955 7.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 10,759 10,785 8,987 8,987 8,987 7,610 5,511 11.78%
Div Payout % 28.87% 39.90% 39.29% 50.91% 36.29% 22.46% 16.83% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 376,575 348,734 334,353 316,377 309,186 296,275 237,955 7.94%
NOSH 359,534 359,519 359,519 359,519 359,519 269,341 228,802 7.81%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.29% 11.02% 9.53% 8.45% 12.89% 17.59% 18.08% -
ROE 9.90% 7.75% 6.84% 5.58% 8.01% 11.44% 13.76% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 78.20 67.34 66.62 58.09 53.50 71.47 79.18 -0.20%
EPS 10.39 7.52 6.36 4.91 6.89 12.58 14.31 -5.19%
DPS 3.00 3.00 2.50 2.50 2.50 2.83 2.41 3.71%
NAPS 1.05 0.97 0.93 0.88 0.86 1.10 1.04 0.15%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 77.16 66.60 65.90 57.46 52.91 52.96 49.84 7.55%
EPS 10.25 7.44 6.29 4.86 6.81 9.32 9.01 2.17%
DPS 2.96 2.97 2.47 2.47 2.47 2.09 1.52 11.74%
NAPS 1.036 0.9594 0.9199 0.8704 0.8506 0.8151 0.6546 7.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.67 1.96 1.77 1.34 2.40 4.95 3.65 -
P/RPS 2.14 2.91 2.66 2.31 4.49 6.93 4.61 -12.00%
P/EPS 16.07 26.07 27.82 27.29 34.84 39.35 25.50 -7.40%
EY 6.22 3.84 3.60 3.66 2.87 2.54 3.92 7.99%
DY 1.80 1.53 1.41 1.87 1.04 0.57 0.66 18.19%
P/NAPS 1.59 2.02 1.90 1.52 2.79 4.50 3.51 -12.35%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 18/08/21 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 -
Price 2.02 1.85 2.69 1.21 2.45 4.70 3.28 -
P/RPS 2.58 2.75 4.04 2.08 4.58 6.58 4.14 -7.57%
P/EPS 19.44 24.60 42.27 24.64 35.57 37.36 22.92 -2.70%
EY 5.14 4.06 2.37 4.06 2.81 2.68 4.36 2.77%
DY 1.49 1.62 0.93 2.07 1.02 0.60 0.73 12.62%
P/NAPS 1.92 1.91 2.89 1.38 2.85 4.27 3.15 -7.91%

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