[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.93%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,162,845 1,135,376 1,142,794 1,067,084 1,083,806 1,057,153 1,034,340 8.08%
PBT 143,959 131,176 124,140 134,824 142,792 154,645 155,258 -4.89%
Tax -15,549 -25,209 -26,498 -20,872 -33,047 -30,126 -28,716 -33.44%
NP 128,410 105,966 97,642 113,952 109,745 124,518 126,542 0.97%
-
NP to SH 120,901 98,492 91,350 109,176 104,044 119,668 122,596 -0.91%
-
Tax Rate 10.80% 19.22% 21.35% 15.48% 23.14% 19.48% 18.50% -
Total Cost 1,034,435 1,029,409 1,045,152 953,132 974,061 932,634 907,798 9.05%
-
Net Worth 972,727 923,868 959,402 932,752 910,365 897,065 892,818 5.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 55,520 - 55,520 - 55,510 - 55,523 -0.00%
Div Payout % 45.92% - 60.78% - 53.35% - 45.29% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 972,727 923,868 959,402 932,752 910,365 897,065 892,818 5.85%
NOSH 444,167 444,167 444,167 444,167 444,080 444,092 444,188 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.04% 9.33% 8.54% 10.68% 10.13% 11.78% 12.23% -
ROE 12.43% 10.66% 9.52% 11.70% 11.43% 13.34% 13.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 261.80 255.62 257.29 240.24 244.06 238.05 232.86 8.08%
EPS 27.22 22.17 20.56 24.56 23.42 26.95 27.60 -0.91%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.19 2.08 2.16 2.10 2.05 2.02 2.01 5.85%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 261.80 255.62 257.29 240.24 244.01 238.01 232.87 8.08%
EPS 27.22 22.17 20.56 24.56 23.42 26.94 27.60 -0.91%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.19 2.08 2.16 2.10 2.0496 2.0197 2.0101 5.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.23 2.40 2.17 2.02 2.10 1.80 2.12 -
P/RPS 0.85 0.94 0.84 0.84 0.86 0.76 0.91 -4.42%
P/EPS 8.19 10.82 10.55 8.22 8.96 6.68 7.68 4.35%
EY 12.21 9.24 9.48 12.17 11.16 14.97 13.02 -4.17%
DY 5.61 0.00 5.76 0.00 5.95 0.00 5.90 -3.28%
P/NAPS 1.02 1.15 1.00 0.96 1.02 0.89 1.05 -1.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 20/11/12 27/08/12 17/05/12 29/02/12 17/11/11 16/08/11 -
Price 2.23 2.22 2.73 1.89 2.20 1.91 1.95 -
P/RPS 0.85 0.87 1.06 0.79 0.90 0.80 0.84 0.78%
P/EPS 8.19 10.01 13.27 7.69 9.39 7.09 7.07 10.25%
EY 12.21 9.99 7.53 13.01 10.65 14.11 14.15 -9.32%
DY 5.61 0.00 4.58 0.00 5.68 0.00 6.41 -8.46%
P/NAPS 1.02 1.07 1.26 0.90 1.07 0.95 0.97 3.39%

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