[KAWAN] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.86%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 298,129 288,251 244,983 250,511 210,504 193,125 192,886 7.52%
PBT 32,366 43,271 32,147 31,905 19,050 26,853 38,715 -2.93%
Tax -2,423 -3,351 -3,740 -5,616 -5,948 -3,765 -8,307 -18.55%
NP 29,943 39,920 28,407 26,289 13,102 23,088 30,408 -0.25%
-
NP to SH 29,926 39,927 28,618 26,492 13,102 23,048 30,448 -0.28%
-
Tax Rate 7.49% 7.74% 11.63% 17.60% 31.22% 14.02% 21.46% -
Total Cost 268,186 248,331 216,576 224,222 197,402 170,037 162,478 8.70%
-
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,052 10,759 10,785 8,987 8,987 8,987 7,610 9.40%
Div Payout % 43.62% 26.95% 37.69% 33.93% 68.60% 39.00% 24.99% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 404,522 388,550 359,519 337,948 319,972 316,377 305,591 4.78%
NOSH 357,984 360,646 359,519 359,519 359,519 359,519 359,519 -0.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.04% 13.85% 11.60% 10.49% 6.22% 11.95% 15.76% -
ROE 7.40% 10.28% 7.96% 7.84% 4.09% 7.28% 9.96% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 83.28 80.12 68.14 69.68 58.55 53.72 53.65 7.60%
EPS 8.36 11.10 7.96 7.37 3.64 6.41 8.47 -0.21%
DPS 3.60 3.00 3.00 2.50 2.50 2.50 2.12 9.22%
NAPS 1.13 1.08 1.00 0.94 0.89 0.88 0.85 4.85%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 81.92 79.21 67.32 68.84 57.84 53.07 53.00 7.52%
EPS 8.22 10.97 7.86 7.28 3.60 6.33 8.37 -0.30%
DPS 3.59 2.96 2.96 2.47 2.47 2.47 2.09 9.43%
NAPS 1.1116 1.0677 0.9879 0.9287 0.8793 0.8694 0.8397 4.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.80 2.15 1.85 2.57 1.22 2.20 3.41 -
P/RPS 2.16 2.68 2.71 3.69 2.08 4.10 6.36 -16.46%
P/EPS 21.53 19.37 23.24 34.88 33.48 34.32 40.26 -9.90%
EY 4.64 5.16 4.30 2.87 2.99 2.91 2.48 11.00%
DY 2.00 1.40 1.62 0.97 2.05 1.14 0.62 21.54%
P/NAPS 1.59 1.99 1.85 2.73 1.37 2.50 4.01 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 -
Price 1.85 2.26 1.72 2.31 1.57 1.97 3.10 -
P/RPS 2.22 2.82 2.52 3.32 2.68 3.67 5.78 -14.73%
P/EPS 22.13 20.36 21.61 31.35 43.08 30.73 36.60 -8.03%
EY 4.52 4.91 4.63 3.19 2.32 3.25 2.73 8.76%
DY 1.95 1.33 1.74 1.08 1.59 1.27 0.68 19.18%
P/NAPS 1.64 2.09 1.72 2.46 1.76 2.24 3.65 -12.47%

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