[KAWAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.15%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 114,973 101,751 94,844 89,870 80,747 61,490 54,412 13.26%
PBT 18,269 16,841 17,317 18,336 14,381 8,518 9,765 10.99%
Tax -3,682 -3,545 -3,368 -4,475 -3,369 -752 -1,704 13.68%
NP 14,587 13,296 13,949 13,861 11,012 7,766 8,061 10.37%
-
NP to SH 14,583 13,235 13,949 13,866 11,042 7,787 8,061 10.37%
-
Tax Rate 20.15% 21.05% 19.45% 24.41% 23.43% 8.83% 17.45% -
Total Cost 100,386 88,455 80,895 76,009 69,735 53,724 46,351 13.73%
-
Net Worth 122,361 108,160 97,263 83,836 73,149 0 55,230 14.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 2,395 -
Div Payout % - - - - - - 29.72% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 122,361 108,160 97,263 83,836 73,149 0 55,230 14.16%
NOSH 119,961 118,857 120,078 120,074 119,917 79,941 80,043 6.96%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.69% 13.07% 14.71% 15.42% 13.64% 12.63% 14.81% -
ROE 11.92% 12.24% 14.34% 16.54% 15.10% 0.00% 14.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 95.84 85.61 78.99 74.84 67.34 76.92 67.98 5.88%
EPS 12.16 11.14 11.62 11.55 9.21 9.74 10.07 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.02 0.91 0.81 0.6982 0.61 0.00 0.69 6.72%
Adjusted Per Share Value based on latest NOSH - 120,074
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.58 27.95 26.05 24.69 22.18 16.89 14.95 13.26%
EPS 4.01 3.64 3.83 3.81 3.03 2.14 2.21 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.3361 0.2971 0.2672 0.2303 0.2009 0.00 0.1517 14.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.83 0.88 0.88 0.80 0.52 0.66 0.68 -
P/RPS 0.87 1.03 1.11 1.07 0.77 0.86 1.00 -2.29%
P/EPS 6.83 7.90 7.58 6.93 5.65 6.78 6.75 0.19%
EY 14.65 12.65 13.20 14.43 17.71 14.76 14.81 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.81 0.97 1.09 1.15 0.85 0.00 0.99 -3.28%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 28/04/11 31/05/10 26/05/09 15/05/08 24/05/07 -
Price 0.905 0.94 0.95 0.80 0.47 0.63 0.73 -
P/RPS 0.94 1.10 1.20 1.07 0.70 0.82 1.07 -2.13%
P/EPS 7.44 8.44 8.18 6.93 5.10 6.47 7.25 0.43%
EY 13.43 11.85 12.23 14.43 19.59 15.46 13.80 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.11 -
P/NAPS 0.89 1.03 1.17 1.15 0.77 0.00 1.06 -2.86%

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