[KAWAN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.84%
YoY- 93.66%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 86,765 70,864 58,814 50,676 14,840 55.45%
PBT 16,826 10,788 9,175 9,896 4,251 41.01%
Tax -5,182 -2,028 -662 -2,287 -322 100.19%
NP 11,644 8,760 8,513 7,609 3,929 31.18%
-
NP to SH 11,675 8,800 8,513 7,609 3,929 31.26%
-
Tax Rate 30.80% 18.80% 7.22% 23.11% 7.57% -
Total Cost 75,121 62,104 50,301 43,067 10,911 61.93%
-
Net Worth 79,337 68,067 0 52,858 45,019 15.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 1,597 800 - -
Div Payout % - - 18.77% 10.53% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 79,337 68,067 0 52,858 45,019 15.20%
NOSH 120,208 119,415 79,927 80,087 76,303 12.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.42% 12.36% 14.47% 15.01% 26.48% -
ROE 14.72% 12.93% 0.00% 14.40% 8.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 72.18 59.34 73.58 63.28 19.45 38.76%
EPS 9.71 7.37 10.65 9.50 5.15 17.16%
DPS 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.66 0.57 0.00 0.66 0.59 2.84%
Adjusted Per Share Value based on latest NOSH - 80,087
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.83 19.47 16.16 13.92 4.08 55.41%
EPS 3.21 2.42 2.34 2.09 1.08 31.27%
DPS 0.00 0.00 0.44 0.22 0.00 -
NAPS 0.2179 0.187 0.00 0.1452 0.1237 15.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.79 0.33 0.70 0.67 0.68 -
P/RPS 1.09 0.56 0.95 1.06 3.50 -25.28%
P/EPS 8.13 4.48 6.57 7.05 13.21 -11.42%
EY 12.29 22.33 15.22 14.18 7.57 12.86%
DY 0.00 0.00 2.86 1.49 0.00 -
P/NAPS 1.20 0.58 0.00 1.02 1.15 1.06%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/09 13/11/08 19/11/07 22/11/06 - -
Price 0.98 0.31 0.75 0.65 0.00 -
P/RPS 1.36 0.52 1.02 1.03 0.00 -
P/EPS 10.09 4.21 7.04 6.84 0.00 -
EY 9.91 23.77 14.20 14.62 0.00 -
DY 0.00 0.00 2.67 1.54 0.00 -
P/NAPS 1.48 0.54 0.00 0.98 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