[KAWAN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.54%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 199,986 196,282 186,948 165,773 149,524 126,427 110,227 10.43%
PBT 30,067 36,054 41,539 40,135 26,284 20,646 16,881 10.09%
Tax -6,634 -6,947 -8,558 -8,100 -5,355 -4,485 -3,350 12.05%
NP 23,433 29,107 32,981 32,035 20,929 16,161 13,531 9.58%
-
NP to SH 23,433 29,107 32,981 32,033 20,919 16,176 13,543 9.56%
-
Tax Rate 22.06% 19.27% 20.60% 20.18% 20.37% 21.72% 19.84% -
Total Cost 176,553 167,175 153,967 133,738 128,595 110,266 96,696 10.54%
-
Net Worth 323,567 309,186 268,930 201,415 107,057 135,599 118,824 18.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,987 6,738 6,382 - 6,483 215 - -
Div Payout % 38.36% 23.15% 19.35% - 30.99% 1.33% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 323,567 309,186 268,930 201,415 107,057 135,599 118,824 18.16%
NOSH 359,519 359,519 249,009 195,549 125,949 119,999 120,025 20.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.72% 14.83% 17.64% 19.32% 14.00% 12.78% 12.28% -
ROE 7.24% 9.41% 12.26% 15.90% 19.54% 11.93% 11.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.63 54.60 75.08 84.77 118.72 105.36 91.84 -8.01%
EPS 6.52 8.10 13.24 16.38 16.61 13.48 11.28 -8.72%
DPS 2.50 1.87 2.56 0.00 5.15 0.18 0.00 -
NAPS 0.90 0.86 1.08 1.03 0.85 1.13 0.99 -1.57%
Adjusted Per Share Value based on latest NOSH - 195,549
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.94 53.92 51.35 45.54 41.07 34.73 30.28 10.43%
EPS 6.44 8.00 9.06 8.80 5.75 4.44 3.72 9.57%
DPS 2.47 1.85 1.75 0.00 1.78 0.06 0.00 -
NAPS 0.8888 0.8493 0.7387 0.5533 0.2941 0.3725 0.3264 18.16%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.91 2.94 3.80 3.59 1.40 1.39 0.87 -
P/RPS 3.43 5.39 5.06 4.23 1.18 1.32 0.95 23.84%
P/EPS 29.30 36.31 28.69 21.92 8.43 10.31 7.71 24.90%
EY 3.41 2.75 3.49 4.56 11.86 9.70 12.97 -19.95%
DY 1.31 0.64 0.67 0.00 3.68 0.13 0.00 -
P/NAPS 2.12 3.42 3.52 3.49 1.65 1.23 0.88 15.77%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 -
Price 1.65 2.64 4.41 3.65 1.60 1.85 0.85 -
P/RPS 2.97 4.84 5.87 4.31 1.35 1.76 0.93 21.34%
P/EPS 25.32 32.61 33.30 22.28 9.63 13.72 7.53 22.38%
EY 3.95 3.07 3.00 4.49 10.38 7.29 13.27 -18.28%
DY 1.52 0.71 0.58 0.00 3.22 0.10 0.00 -
P/NAPS 1.83 3.07 4.08 3.54 1.88 1.64 0.86 13.40%

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