[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 19.88%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,475,462 1,383,720 1,334,784 1,309,416 1,300,878 1,268,404 1,290,567 9.36%
PBT 156,932 144,132 144,029 140,126 116,716 85,528 147,392 4.28%
Tax -23,824 -26,344 -19,601 -22,381 -19,996 -5,416 -23,653 0.48%
NP 133,108 117,788 124,428 117,745 96,720 80,112 123,739 5.00%
-
NP to SH 127,174 113,232 120,910 113,638 94,790 79,304 118,319 4.94%
-
Tax Rate 15.18% 18.28% 13.61% 15.97% 17.13% 6.33% 16.05% -
Total Cost 1,342,354 1,265,932 1,210,356 1,191,670 1,204,158 1,188,292 1,166,828 9.82%
-
Net Worth 1,208,136 1,177,044 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 10.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 55,520 -
Div Payout % - - - - - - 46.92% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,208,136 1,177,044 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 10.58%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.02% 8.51% 9.32% 8.99% 7.43% 6.32% 9.59% -
ROE 10.53% 9.62% 10.59% 10.40% 9.00% 7.50% 11.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 332.19 311.53 300.51 294.80 292.88 285.57 290.56 9.36%
EPS 28.64 25.48 27.22 25.59 21.34 17.84 26.64 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
NAPS 2.72 2.65 2.57 2.46 2.37 2.38 2.34 10.58%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 332.19 311.53 300.51 294.80 292.88 285.57 290.56 9.36%
EPS 28.64 25.48 27.22 25.59 21.34 17.84 26.64 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
NAPS 2.72 2.65 2.57 2.46 2.37 2.38 2.34 10.58%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.15 3.08 2.93 2.98 3.19 3.29 3.12 -
P/RPS 0.95 0.99 0.97 1.01 1.09 1.15 1.07 -7.64%
P/EPS 11.00 12.08 10.76 11.65 14.95 18.43 11.71 -4.09%
EY 9.09 8.28 9.29 8.59 6.69 5.43 8.54 4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
P/NAPS 1.16 1.16 1.14 1.21 1.35 1.38 1.33 -8.73%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 20/05/15 25/02/15 19/11/14 28/08/14 30/05/14 19/02/14 -
Price 3.00 3.05 2.93 3.00 3.02 3.27 3.15 -
P/RPS 0.90 0.98 0.97 1.02 1.03 1.15 1.08 -11.47%
P/EPS 10.48 11.96 10.76 11.73 14.15 18.31 11.83 -7.78%
EY 9.54 8.36 9.29 8.53 7.07 5.46 8.46 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 1.10 1.15 1.14 1.22 1.27 1.37 1.35 -12.79%

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