[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.67%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,300,878 1,268,404 1,290,567 1,266,680 1,246,512 1,202,472 1,162,845 7.78%
PBT 116,716 85,528 147,392 166,229 164,966 154,048 143,959 -13.08%
Tax -19,996 -5,416 -23,653 -33,802 -33,156 -26,472 -15,549 18.31%
NP 96,720 80,112 123,739 132,426 131,810 127,576 128,410 -17.25%
-
NP to SH 94,790 79,304 118,319 126,046 125,210 121,724 120,901 -15.01%
-
Tax Rate 17.13% 6.33% 16.05% 20.33% 20.10% 17.18% 10.80% -
Total Cost 1,204,158 1,188,292 1,166,828 1,134,253 1,114,702 1,074,896 1,034,435 10.68%
-
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 55,520 - 55,520 - 55,520 -
Div Payout % - - 46.92% - 44.34% - 45.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.43% 6.32% 9.59% 10.45% 10.57% 10.61% 11.04% -
ROE 9.00% 7.50% 11.38% 12.39% 12.05% 12.13% 12.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 292.88 285.57 290.56 285.18 280.64 270.72 261.80 7.78%
EPS 21.34 17.84 26.64 28.37 28.18 27.40 27.22 -15.01%
DPS 0.00 0.00 12.50 0.00 12.50 0.00 12.50 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 292.88 285.57 290.56 285.18 280.64 270.72 261.80 7.78%
EPS 21.34 17.84 26.64 28.37 28.18 27.40 27.22 -15.01%
DPS 0.00 0.00 12.50 0.00 12.50 0.00 12.50 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.19 3.29 3.12 3.14 2.80 2.38 2.23 -
P/RPS 1.09 1.15 1.07 1.10 1.00 0.88 0.85 18.08%
P/EPS 14.95 18.43 11.71 11.06 9.93 8.68 8.19 49.52%
EY 6.69 5.43 8.54 9.04 10.07 11.51 12.21 -33.11%
DY 0.00 0.00 4.01 0.00 4.46 0.00 5.61 -
P/NAPS 1.35 1.38 1.33 1.37 1.20 1.05 1.02 20.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 -
Price 3.02 3.27 3.15 3.21 2.90 2.66 2.23 -
P/RPS 1.03 1.15 1.08 1.13 1.03 0.98 0.85 13.70%
P/EPS 14.15 18.31 11.83 11.31 10.29 9.71 8.19 44.12%
EY 7.07 5.46 8.46 8.84 9.72 10.30 12.21 -30.59%
DY 0.00 0.00 3.97 0.00 4.31 0.00 5.61 -
P/NAPS 1.27 1.37 1.35 1.40 1.24 1.18 1.02 15.78%

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