[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.68%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,290,567 1,266,680 1,246,512 1,202,472 1,162,845 1,135,376 1,142,794 8.42%
PBT 147,392 166,229 164,966 154,048 143,959 131,176 124,140 12.09%
Tax -23,653 -33,802 -33,156 -26,472 -15,549 -25,209 -26,498 -7.27%
NP 123,739 132,426 131,810 127,576 128,410 105,966 97,642 17.05%
-
NP to SH 118,319 126,046 125,210 121,724 120,901 98,492 91,350 18.76%
-
Tax Rate 16.05% 20.33% 20.10% 17.18% 10.80% 19.22% 21.35% -
Total Cost 1,166,828 1,134,253 1,114,702 1,074,896 1,034,435 1,029,409 1,045,152 7.59%
-
Net Worth 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 55,520 - 55,520 - 55,520 - 55,520 0.00%
Div Payout % 46.92% - 44.34% - 45.92% - 60.78% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 5.46%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.59% 10.45% 10.57% 10.61% 11.04% 9.33% 8.54% -
ROE 11.38% 12.39% 12.05% 12.13% 12.43% 10.66% 9.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 290.56 285.18 280.64 270.72 261.80 255.62 257.29 8.42%
EPS 26.64 28.37 28.18 27.40 27.22 22.17 20.56 18.79%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.34 2.29 2.34 2.26 2.19 2.08 2.16 5.46%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 290.56 285.18 280.64 270.72 261.80 255.62 257.29 8.42%
EPS 26.64 28.37 28.18 27.40 27.22 22.17 20.56 18.79%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.34 2.29 2.34 2.26 2.19 2.08 2.16 5.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.12 3.14 2.80 2.38 2.23 2.40 2.17 -
P/RPS 1.07 1.10 1.00 0.88 0.85 0.94 0.84 17.45%
P/EPS 11.71 11.06 9.93 8.68 8.19 10.82 10.55 7.18%
EY 8.54 9.04 10.07 11.51 12.21 9.24 9.48 -6.70%
DY 4.01 0.00 4.46 0.00 5.61 0.00 5.76 -21.39%
P/NAPS 1.33 1.37 1.20 1.05 1.02 1.15 1.00 20.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 -
Price 3.15 3.21 2.90 2.66 2.23 2.22 2.73 -
P/RPS 1.08 1.13 1.03 0.98 0.85 0.87 1.06 1.25%
P/EPS 11.83 11.31 10.29 9.71 8.19 10.01 13.27 -7.35%
EY 8.46 8.84 9.72 10.30 12.21 9.99 7.53 8.05%
DY 3.97 0.00 4.31 0.00 5.61 0.00 4.58 -9.06%
P/NAPS 1.35 1.40 1.24 1.18 1.02 1.07 1.26 4.69%

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