[KAWAN] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -4.4%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 254,703 214,081 199,986 196,282 186,948 165,773 149,524 9.27%
PBT 32,015 15,386 30,067 36,054 41,539 40,135 26,284 3.33%
Tax -4,363 -3,664 -6,634 -6,947 -8,558 -8,100 -5,355 -3.35%
NP 27,652 11,722 23,433 29,107 32,981 32,035 20,929 4.74%
-
NP to SH 28,001 11,753 23,433 29,107 32,981 32,033 20,919 4.97%
-
Tax Rate 13.63% 23.81% 22.06% 19.27% 20.60% 20.18% 20.37% -
Total Cost 227,051 202,359 176,553 167,175 153,967 133,738 128,595 9.92%
-
Net Worth 345,138 323,567 323,567 309,186 268,930 201,415 107,057 21.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,987 8,987 8,987 6,738 6,382 - 6,483 5.58%
Div Payout % 32.10% 76.47% 38.36% 23.15% 19.35% - 30.99% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 345,138 323,567 323,567 309,186 268,930 201,415 107,057 21.52%
NOSH 359,519 359,519 359,519 359,519 249,009 195,549 125,949 19.08%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.86% 5.48% 11.72% 14.83% 17.64% 19.32% 14.00% -
ROE 8.11% 3.63% 7.24% 9.41% 12.26% 15.90% 19.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 70.85 59.55 55.63 54.60 75.08 84.77 118.72 -8.23%
EPS 7.79 3.27 6.52 8.10 13.24 16.38 16.61 -11.84%
DPS 2.50 2.50 2.50 1.87 2.56 0.00 5.15 -11.33%
NAPS 0.96 0.90 0.90 0.86 1.08 1.03 0.85 2.04%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 70.07 58.90 55.02 54.00 51.43 45.61 41.14 9.27%
EPS 7.70 3.23 6.45 8.01 9.07 8.81 5.76 4.95%
DPS 2.47 2.47 2.47 1.85 1.76 0.00 1.78 5.60%
NAPS 0.9495 0.8902 0.8902 0.8506 0.7399 0.5541 0.2945 21.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.08 1.39 1.91 2.94 3.80 3.59 1.40 -
P/RPS 2.94 2.33 3.43 5.39 5.06 4.23 1.18 16.41%
P/EPS 26.71 42.52 29.30 36.31 28.69 21.92 8.43 21.17%
EY 3.74 2.35 3.41 2.75 3.49 4.56 11.86 -17.48%
DY 1.20 1.80 1.31 0.64 0.67 0.00 3.68 -17.02%
P/NAPS 2.17 1.54 2.12 3.42 3.52 3.49 1.65 4.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 26/02/20 28/02/19 27/02/18 24/02/17 29/02/16 26/02/15 -
Price 1.88 1.30 1.65 2.64 4.41 3.65 1.60 -
P/RPS 2.65 2.18 2.97 4.84 5.87 4.31 1.35 11.88%
P/EPS 24.14 39.77 25.32 32.61 33.30 22.28 9.63 16.53%
EY 4.14 2.51 3.95 3.07 3.00 4.49 10.38 -14.19%
DY 1.33 1.92 1.52 0.71 0.58 0.00 3.22 -13.69%
P/NAPS 1.96 1.44 1.83 3.07 4.08 3.54 1.88 0.69%

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