[KAWAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.68%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 169,936 152,497 132,457 114,973 101,751 94,844 89,870 11.19%
PBT 38,420 28,182 22,003 18,269 16,841 17,317 18,336 13.10%
Tax -7,574 -5,887 -4,790 -3,682 -3,545 -3,368 -4,475 9.15%
NP 30,846 22,295 17,213 14,587 13,296 13,949 13,861 14.24%
-
NP to SH 30,844 22,285 17,221 14,583 13,235 13,949 13,866 14.23%
-
Tax Rate 19.71% 20.89% 21.77% 20.15% 21.05% 19.45% 24.41% -
Total Cost 139,090 130,202 115,244 100,386 88,455 80,895 76,009 10.58%
-
Net Worth 220,454 158,946 120,057 122,361 108,160 97,263 83,836 17.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,511 - 6,698 - - - - -
Div Payout % 17.87% - 38.90% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 220,454 158,946 120,057 122,361 108,160 97,263 83,836 17.46%
NOSH 220,454 182,697 120,057 119,961 118,857 120,078 120,074 10.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.15% 14.62% 13.00% 12.69% 13.07% 14.71% 15.42% -
ROE 13.99% 14.02% 14.34% 11.92% 12.24% 14.34% 16.54% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 77.08 83.47 110.33 95.84 85.61 78.99 74.84 0.49%
EPS 13.99 12.20 14.34 12.16 11.14 11.62 11.55 3.24%
DPS 2.50 0.00 5.58 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 1.00 1.02 0.91 0.81 0.6982 6.16%
Adjusted Per Share Value based on latest NOSH - 119,961
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.75 41.95 36.44 31.63 27.99 26.09 24.72 11.19%
EPS 8.49 6.13 4.74 4.01 3.64 3.84 3.81 14.27%
DPS 1.52 0.00 1.84 0.00 0.00 0.00 0.00 -
NAPS 0.6065 0.4373 0.3303 0.3366 0.2976 0.2676 0.2306 17.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.47 1.80 1.90 0.83 0.88 0.88 0.80 -
P/RPS 4.50 2.16 1.72 0.87 1.03 1.11 1.07 27.02%
P/EPS 24.80 14.76 13.25 6.83 7.90 7.58 6.93 23.65%
EY 4.03 6.78 7.55 14.65 12.65 13.20 14.43 -19.13%
DY 0.72 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 2.07 1.90 0.81 0.97 1.09 1.15 20.18%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 -
Price 3.00 1.84 1.84 0.905 0.94 0.95 0.80 -
P/RPS 3.89 2.20 1.67 0.94 1.10 1.20 1.07 23.97%
P/EPS 21.44 15.08 12.83 7.44 8.44 8.18 6.93 20.69%
EY 4.66 6.63 7.80 13.43 11.85 12.23 14.43 -17.15%
DY 0.83 0.00 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.11 1.84 0.89 1.03 1.17 1.15 17.31%

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