[KAWAN] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
09-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.27%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 217,398 204,029 195,049 192,956 169,936 152,497 132,457 8.60%
PBT 20,799 27,380 33,810 42,913 38,420 28,182 22,003 -0.93%
Tax -4,053 -6,391 -6,112 -8,869 -7,574 -5,887 -4,790 -2.74%
NP 16,746 20,989 27,698 34,044 30,846 22,295 17,213 -0.45%
-
NP to SH 16,777 20,989 27,681 34,061 30,844 22,285 17,221 -0.43%
-
Tax Rate 19.49% 23.34% 18.08% 20.67% 19.71% 20.89% 21.77% -
Total Cost 200,652 183,040 167,351 158,912 139,090 130,202 115,244 9.67%
-
Net Worth 323,567 312,782 301,996 269,554 220,454 158,946 120,057 17.94%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 8,987 8,987 8,987 7,610 5,511 - 6,698 5.01%
Div Payout % 53.57% 42.82% 32.47% 22.34% 17.87% - 38.90% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 323,567 312,782 301,996 269,554 220,454 158,946 120,057 17.94%
NOSH 359,519 359,519 359,519 269,554 220,454 182,697 120,057 20.03%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.70% 10.29% 14.20% 17.64% 18.15% 14.62% 13.00% -
ROE 5.19% 6.71% 9.17% 12.64% 13.99% 14.02% 14.34% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 60.47 56.75 54.25 71.58 77.08 83.47 110.33 -9.52%
EPS 4.67 5.84 7.70 12.64 13.99 12.20 14.34 -17.04%
DPS 2.50 2.50 2.50 2.82 2.50 0.00 5.58 -12.51%
NAPS 0.90 0.87 0.84 1.00 1.00 0.87 1.00 -1.73%
Adjusted Per Share Value based on latest NOSH - 269,554
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 59.74 56.07 53.60 53.02 46.70 41.90 36.40 8.59%
EPS 4.61 5.77 7.61 9.36 8.48 6.12 4.73 -0.42%
DPS 2.47 2.47 2.47 2.09 1.51 0.00 1.84 5.02%
NAPS 0.8891 0.8595 0.8299 0.7407 0.6058 0.4368 0.3299 17.94%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.04 1.68 2.22 4.18 3.47 1.80 1.90 -
P/RPS 1.72 2.96 4.09 5.84 4.50 2.16 1.72 0.00%
P/EPS 22.29 28.78 28.83 33.08 24.80 14.76 13.25 9.04%
EY 4.49 3.48 3.47 3.02 4.03 6.78 7.55 -8.28%
DY 2.40 1.49 1.13 0.68 0.72 0.00 2.94 -3.32%
P/NAPS 1.16 1.93 2.64 4.18 3.47 2.07 1.90 -7.88%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 30/05/19 24/05/18 09/06/17 30/05/16 28/05/15 29/05/14 -
Price 1.70 1.40 2.15 4.75 3.00 1.84 1.84 -
P/RPS 2.81 2.47 3.96 6.64 3.89 2.20 1.67 9.05%
P/EPS 36.43 23.98 27.92 37.59 21.44 15.08 12.83 18.97%
EY 2.75 4.17 3.58 2.66 4.66 6.63 7.80 -15.93%
DY 1.47 1.79 1.16 0.59 0.83 0.00 3.03 -11.34%
P/NAPS 1.89 1.61 2.56 4.75 3.00 2.11 1.84 0.44%

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