[KIANJOO] QoQ Cumulative 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- 79.83%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 737,731 345,930 1,334,784 982,062 650,439 317,101 1,290,567 -31.19%
PBT 78,466 36,033 144,029 105,095 58,358 21,382 147,392 -34.38%
Tax -11,912 -6,586 -19,601 -16,786 -9,998 -1,354 -23,653 -36.78%
NP 66,554 29,447 124,428 88,309 48,360 20,028 123,739 -33.93%
-
NP to SH 63,587 28,308 120,910 85,229 47,395 19,826 118,319 -33.97%
-
Tax Rate 15.18% 18.28% 13.61% 15.97% 17.13% 6.33% 16.05% -
Total Cost 671,177 316,483 1,210,356 893,753 602,079 297,073 1,166,828 -30.90%
-
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 5.26% 2.41% 10.59% 7.80% 4.50% 1.88% 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 166.09 77.88 300.51 221.10 146.44 71.39 290.56 -31.19%
EPS 14.32 6.37 27.22 19.19 10.67 4.46 26.64 -33.96%
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 166.09 77.88 300.51 221.10 146.44 71.39 290.56 -31.19%
EPS 14.32 6.37 27.22 19.19 10.67 4.46 26.64 -33.96%
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 1.90 3.95 0.97 1.35 2.18 4.61 1.07 46.79%
P/EPS 22.00 48.33 10.76 15.53 29.90 73.71 11.71 52.43%
EY 4.54 2.07 9.29 6.44 3.34 1.36 8.54 -34.45%
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 1.81 3.92 0.97 1.36 2.06 4.58 1.08 41.22%
P/EPS 20.96 47.86 10.76 15.63 28.30 73.26 11.83 46.57%
EY 4.77 2.09 9.29 6.40 3.53 1.37 8.46 -31.82%
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