[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.73%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 317,101 1,290,567 950,010 623,256 300,618 1,162,845 851,532 -48.27%
PBT 21,382 147,392 124,672 82,483 38,512 143,959 98,382 -63.88%
Tax -1,354 -23,653 -25,352 -16,578 -6,618 -15,549 -18,907 -82.78%
NP 20,028 123,739 99,320 65,905 31,894 128,410 79,475 -60.13%
-
NP to SH 19,826 118,319 94,535 62,605 30,431 120,901 73,869 -58.42%
-
Tax Rate 6.33% 16.05% 20.33% 20.10% 17.18% 10.80% 19.22% -
Total Cost 297,073 1,166,828 850,690 557,351 268,724 1,034,435 772,057 -47.12%
-
Net Worth 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 9.40%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 55,520 - 27,760 - 55,520 - -
Div Payout % - 46.92% - 44.34% - 45.92% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 9.40%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.32% 9.59% 10.45% 10.57% 10.61% 11.04% 9.33% -
ROE 1.88% 11.38% 9.29% 6.02% 3.03% 12.43% 8.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 71.39 290.56 213.89 140.32 67.68 261.80 191.71 -48.27%
EPS 4.46 26.64 21.28 14.09 6.85 27.22 16.63 -58.44%
DPS 0.00 12.50 0.00 6.25 0.00 12.50 0.00 -
NAPS 2.38 2.34 2.29 2.34 2.26 2.19 2.08 9.40%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 71.39 290.56 213.89 140.32 67.68 261.80 191.71 -48.27%
EPS 4.46 26.64 21.28 14.09 6.85 27.22 16.63 -58.44%
DPS 0.00 12.50 0.00 6.25 0.00 12.50 0.00 -
NAPS 2.38 2.34 2.29 2.34 2.26 2.19 2.08 9.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.29 3.12 3.14 2.80 2.38 2.23 2.40 -
P/RPS 4.61 1.07 1.47 2.00 3.52 0.85 1.25 138.89%
P/EPS 73.71 11.71 14.75 19.87 34.74 8.19 14.43 196.89%
EY 1.36 8.54 6.78 5.03 2.88 12.21 6.93 -66.26%
DY 0.00 4.01 0.00 2.23 0.00 5.61 0.00 -
P/NAPS 1.38 1.33 1.37 1.20 1.05 1.02 1.15 12.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 20/11/12 -
Price 3.27 3.15 3.21 2.90 2.66 2.23 2.22 -
P/RPS 4.58 1.08 1.50 2.07 3.93 0.85 1.16 150.01%
P/EPS 73.26 11.83 15.08 20.57 38.83 8.19 13.35 211.43%
EY 1.37 8.46 6.63 4.86 2.58 12.21 7.49 -67.81%
DY 0.00 3.97 0.00 2.16 0.00 5.61 0.00 -
P/NAPS 1.37 1.35 1.40 1.24 1.18 1.02 1.07 17.92%

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