[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.75%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,266,680 1,246,512 1,202,472 1,162,845 1,135,376 1,142,794 1,067,084 12.09%
PBT 166,229 164,966 154,048 143,959 131,176 124,140 134,824 14.96%
Tax -33,802 -33,156 -26,472 -15,549 -25,209 -26,498 -20,872 37.86%
NP 132,426 131,810 127,576 128,410 105,966 97,642 113,952 10.52%
-
NP to SH 126,046 125,210 121,724 120,901 98,492 91,350 109,176 10.04%
-
Tax Rate 20.33% 20.10% 17.18% 10.80% 19.22% 21.35% 15.48% -
Total Cost 1,134,253 1,114,702 1,074,896 1,034,435 1,029,409 1,045,152 953,132 12.28%
-
Net Worth 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 932,752 5.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 55,520 - 55,520 - 55,520 - -
Div Payout % - 44.34% - 45.92% - 60.78% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 932,752 5.93%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.45% 10.57% 10.61% 11.04% 9.33% 8.54% 10.68% -
ROE 12.39% 12.05% 12.13% 12.43% 10.66% 9.52% 11.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 285.18 280.64 270.72 261.80 255.62 257.29 240.24 12.09%
EPS 28.37 28.18 27.40 27.22 22.17 20.56 24.56 10.08%
DPS 0.00 12.50 0.00 12.50 0.00 12.50 0.00 -
NAPS 2.29 2.34 2.26 2.19 2.08 2.16 2.10 5.93%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 285.18 280.64 270.72 261.80 255.62 257.29 240.24 12.09%
EPS 28.37 28.18 27.40 27.22 22.17 20.56 24.56 10.08%
DPS 0.00 12.50 0.00 12.50 0.00 12.50 0.00 -
NAPS 2.29 2.34 2.26 2.19 2.08 2.16 2.10 5.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.14 2.80 2.38 2.23 2.40 2.17 2.02 -
P/RPS 1.10 1.00 0.88 0.85 0.94 0.84 0.84 19.67%
P/EPS 11.06 9.93 8.68 8.19 10.82 10.55 8.22 21.85%
EY 9.04 10.07 11.51 12.21 9.24 9.48 12.17 -17.96%
DY 0.00 4.46 0.00 5.61 0.00 5.76 0.00 -
P/NAPS 1.37 1.20 1.05 1.02 1.15 1.00 0.96 26.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 17/05/12 -
Price 3.21 2.90 2.66 2.23 2.22 2.73 1.89 -
P/RPS 1.13 1.03 0.98 0.85 0.87 1.06 0.79 26.92%
P/EPS 11.31 10.29 9.71 8.19 10.01 13.27 7.69 29.29%
EY 8.84 9.72 10.30 12.21 9.99 7.53 13.01 -22.69%
DY 0.00 4.31 0.00 5.61 0.00 4.58 0.00 -
P/NAPS 1.40 1.24 1.18 1.02 1.07 1.26 0.90 34.21%

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