[KAWAN] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.04%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 210,504 193,125 192,886 185,262 161,020 145,373 122,304 9.46%
PBT 19,050 26,853 38,715 39,672 38,908 25,032 20,843 -1.48%
Tax -5,948 -3,765 -8,307 -7,027 -8,170 -5,215 -4,323 5.45%
NP 13,102 23,088 30,408 32,645 30,738 19,817 16,520 -3.78%
-
NP to SH 13,102 23,048 30,448 32,737 30,642 19,837 16,498 -3.76%
-
Tax Rate 31.22% 14.02% 21.46% 17.71% 21.00% 20.83% 20.74% -
Total Cost 197,402 170,037 162,478 152,617 130,282 125,556 105,784 10.95%
-
Net Worth 319,972 316,377 305,591 242,133 193,796 121,494 130,616 16.09%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 8,987 8,987 7,610 5,511 - 6,483 215 86.23%
Div Payout % 68.60% 39.00% 24.99% 16.84% - 32.68% 1.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 319,972 316,377 305,591 242,133 193,796 121,494 130,616 16.09%
NOSH 359,519 359,519 359,519 242,133 191,877 121,494 119,831 20.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.22% 11.95% 15.76% 17.62% 19.09% 13.63% 13.51% -
ROE 4.09% 7.28% 9.96% 13.52% 15.81% 16.33% 12.63% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 58.55 53.72 53.65 76.51 83.92 119.65 102.06 -8.84%
EPS 3.64 6.41 8.47 13.52 15.97 16.33 13.77 -19.88%
DPS 2.50 2.50 2.12 2.28 0.00 5.40 0.18 55.00%
NAPS 0.89 0.88 0.85 1.00 1.01 1.00 1.09 -3.32%
Adjusted Per Share Value based on latest NOSH - 269,639
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.83 53.05 52.99 50.89 44.23 39.93 33.60 9.46%
EPS 3.60 6.33 8.36 8.99 8.42 5.45 4.53 -3.75%
DPS 2.47 2.47 2.09 1.51 0.00 1.78 0.06 85.76%
NAPS 0.879 0.8691 0.8395 0.6651 0.5324 0.3337 0.3588 16.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.22 2.20 3.41 3.79 2.42 2.37 1.05 -
P/RPS 2.08 4.10 6.36 4.95 2.88 1.98 1.03 12.42%
P/EPS 33.48 34.32 40.26 28.03 15.15 14.52 7.63 27.93%
EY 2.99 2.91 2.48 3.57 6.60 6.89 13.11 -21.82%
DY 2.05 1.14 0.62 0.60 0.00 2.28 0.17 51.40%
P/NAPS 1.37 2.50 4.01 3.79 2.40 2.37 0.96 6.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 -
Price 1.57 1.97 3.10 3.79 2.80 2.21 1.13 -
P/RPS 2.68 3.67 5.78 4.95 3.34 1.85 1.11 15.81%
P/EPS 43.08 30.73 36.60 28.03 17.53 13.54 8.21 31.80%
EY 2.32 3.25 2.73 3.57 5.70 7.39 12.18 -24.13%
DY 1.59 1.27 0.68 0.60 0.00 2.44 0.16 46.60%
P/NAPS 1.76 2.24 3.65 3.79 2.77 2.21 1.04 9.15%

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