[KAWAN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.45%
YoY- 29.32%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 196,282 186,948 165,773 149,524 126,427 110,227 104,027 11.15%
PBT 36,054 41,539 40,135 26,284 20,646 16,881 18,118 12.14%
Tax -6,947 -8,558 -8,100 -5,355 -4,485 -3,350 -3,910 10.04%
NP 29,107 32,981 32,035 20,929 16,161 13,531 14,208 12.68%
-
NP to SH 29,107 32,981 32,033 20,919 16,176 13,543 14,124 12.79%
-
Tax Rate 19.27% 20.60% 20.18% 20.37% 21.72% 19.84% 21.58% -
Total Cost 167,175 153,967 133,738 128,595 110,266 96,696 89,819 10.89%
-
Net Worth 309,186 268,930 201,415 107,057 135,599 118,824 107,899 19.16%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,738 6,382 - 6,483 215 - - -
Div Payout % 23.15% 19.35% - 30.99% 1.33% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 309,186 268,930 201,415 107,057 135,599 118,824 107,899 19.16%
NOSH 359,519 249,009 195,549 125,949 119,999 120,025 119,887 20.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.83% 17.64% 19.32% 14.00% 12.78% 12.28% 13.66% -
ROE 9.41% 12.26% 15.90% 19.54% 11.93% 11.40% 13.09% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.60 75.08 84.77 118.72 105.36 91.84 86.77 -7.42%
EPS 8.10 13.24 16.38 16.61 13.48 11.28 11.78 -6.04%
DPS 1.87 2.56 0.00 5.15 0.18 0.00 0.00 -
NAPS 0.86 1.08 1.03 0.85 1.13 0.99 0.90 -0.75%
Adjusted Per Share Value based on latest NOSH - 125,949
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.00 51.43 45.61 41.14 34.78 30.32 28.62 11.15%
EPS 8.01 9.07 8.81 5.76 4.45 3.73 3.89 12.78%
DPS 1.85 1.76 0.00 1.78 0.06 0.00 0.00 -
NAPS 0.8506 0.7399 0.5541 0.2945 0.3731 0.3269 0.2968 19.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.94 3.80 3.59 1.40 1.39 0.87 1.00 -
P/RPS 5.39 5.06 4.23 1.18 1.32 0.95 1.15 29.33%
P/EPS 36.31 28.69 21.92 8.43 10.31 7.71 8.49 27.37%
EY 2.75 3.49 4.56 11.86 9.70 12.97 11.78 -21.51%
DY 0.64 0.67 0.00 3.68 0.13 0.00 0.00 -
P/NAPS 3.42 3.52 3.49 1.65 1.23 0.88 1.11 20.60%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 28/02/12 -
Price 2.64 4.41 3.65 1.60 1.85 0.85 0.90 -
P/RPS 4.84 5.87 4.31 1.35 1.76 0.93 1.04 29.18%
P/EPS 32.61 33.30 22.28 9.63 13.72 7.53 7.64 27.33%
EY 3.07 3.00 4.49 10.38 7.29 13.27 13.09 -21.45%
DY 0.71 0.58 0.00 3.22 0.10 0.00 0.00 -
P/NAPS 3.07 4.08 3.54 1.88 1.64 0.86 1.00 20.53%

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