[KAWAN] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -8.67%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 290,743 280,459 242,083 239,520 208,855 192,336 192,491 7.11%
PBT 33,370 42,658 30,176 28,168 23,717 29,753 41,993 -3.75%
Tax -733 -5,380 -3,494 -5,352 -6,062 -4,957 -8,141 -33.03%
NP 32,637 37,278 26,682 22,816 17,655 24,796 33,852 -0.60%
-
NP to SH 32,637 37,269 27,034 22,877 17,655 24,766 33,882 -0.62%
-
Tax Rate 2.20% 12.61% 11.58% 19.00% 25.56% 16.66% 19.39% -
Total Cost 258,106 243,181 215,401 216,704 191,200 167,540 158,639 8.44%
-
Net Worth 398,839 376,575 348,734 334,353 316,377 309,186 296,275 5.07%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,052 10,759 10,785 8,987 8,987 8,987 7,610 9.40%
Div Payout % 39.99% 28.87% 39.90% 39.29% 50.91% 36.29% 22.46% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 398,839 376,575 348,734 334,353 316,377 309,186 296,275 5.07%
NOSH 362,581 359,534 359,519 359,519 359,519 359,519 269,341 5.07%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.23% 13.29% 11.02% 9.53% 8.45% 12.89% 17.59% -
ROE 8.18% 9.90% 7.75% 6.84% 5.58% 8.01% 11.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 80.19 78.20 67.34 66.62 58.09 53.50 71.47 1.93%
EPS 9.00 10.39 7.52 6.36 4.91 6.89 12.58 -5.42%
DPS 3.60 3.00 3.00 2.50 2.50 2.50 2.83 4.09%
NAPS 1.10 1.05 0.97 0.93 0.88 0.86 1.10 0.00%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 79.99 77.16 66.60 65.90 57.46 52.91 52.96 7.11%
EPS 8.98 10.25 7.44 6.29 4.86 6.81 9.32 -0.61%
DPS 3.59 2.96 2.97 2.47 2.47 2.47 2.09 9.43%
NAPS 1.0973 1.036 0.9594 0.9199 0.8704 0.8506 0.8151 5.07%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.90 1.67 1.96 1.77 1.34 2.40 4.95 -
P/RPS 2.37 2.14 2.91 2.66 2.31 4.49 6.93 -16.36%
P/EPS 21.11 16.07 26.07 27.82 27.29 34.84 39.35 -9.85%
EY 4.74 6.22 3.84 3.60 3.66 2.87 2.54 10.95%
DY 1.89 1.80 1.53 1.41 1.87 1.04 0.57 22.10%
P/NAPS 1.73 1.59 2.02 1.90 1.52 2.79 4.50 -14.72%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 22/08/22 18/08/21 27/08/20 27/08/19 21/08/18 18/08/17 -
Price 1.85 2.02 1.85 2.69 1.21 2.45 4.70 -
P/RPS 2.31 2.58 2.75 4.04 2.08 4.58 6.58 -16.00%
P/EPS 20.55 19.44 24.60 42.27 24.64 35.57 37.36 -9.47%
EY 4.87 5.14 4.06 2.37 4.06 2.81 2.68 10.46%
DY 1.95 1.49 1.62 0.93 2.07 1.02 0.60 21.69%
P/NAPS 1.68 1.92 1.91 2.89 1.38 2.85 4.27 -14.39%

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