[KAWAN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.29%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 152,497 132,457 114,973 101,751 94,844 89,870 80,747 11.17%
PBT 28,182 22,003 18,269 16,841 17,317 18,336 14,381 11.86%
Tax -5,887 -4,790 -3,682 -3,545 -3,368 -4,475 -3,369 9.74%
NP 22,295 17,213 14,587 13,296 13,949 13,861 11,012 12.46%
-
NP to SH 22,285 17,221 14,583 13,235 13,949 13,866 11,042 12.40%
-
Tax Rate 20.89% 21.77% 20.15% 21.05% 19.45% 24.41% 23.43% -
Total Cost 130,202 115,244 100,386 88,455 80,895 76,009 69,735 10.96%
-
Net Worth 158,946 120,057 122,361 108,160 97,263 83,836 73,149 13.80%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 6,698 - - - - - -
Div Payout % - 38.90% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 158,946 120,057 122,361 108,160 97,263 83,836 73,149 13.80%
NOSH 182,697 120,057 119,961 118,857 120,078 120,074 119,917 7.26%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.62% 13.00% 12.69% 13.07% 14.71% 15.42% 13.64% -
ROE 14.02% 14.34% 11.92% 12.24% 14.34% 16.54% 15.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 83.47 110.33 95.84 85.61 78.99 74.84 67.34 3.64%
EPS 12.20 14.34 12.16 11.14 11.62 11.55 9.21 4.79%
DPS 0.00 5.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.00 1.02 0.91 0.81 0.6982 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 118,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.89 36.39 31.58 27.95 26.05 24.69 22.18 11.17%
EPS 6.12 4.73 4.01 3.64 3.83 3.81 3.03 12.42%
DPS 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.3298 0.3361 0.2971 0.2672 0.2303 0.2009 13.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.80 1.90 0.83 0.88 0.88 0.80 0.52 -
P/RPS 2.16 1.72 0.87 1.03 1.11 1.07 0.77 18.74%
P/EPS 14.76 13.25 6.83 7.90 7.58 6.93 5.65 17.34%
EY 6.78 7.55 14.65 12.65 13.20 14.43 17.71 -14.78%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.90 0.81 0.97 1.09 1.15 0.85 15.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 26/05/09 -
Price 1.84 1.84 0.905 0.94 0.95 0.80 0.47 -
P/RPS 2.20 1.67 0.94 1.10 1.20 1.07 0.70 21.01%
P/EPS 15.08 12.83 7.44 8.44 8.18 6.93 5.10 19.79%
EY 6.63 7.80 13.43 11.85 12.23 14.43 19.59 -16.51%
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.84 0.89 1.03 1.17 1.15 0.77 18.28%

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