[KIANJOO] QoQ Cumulative 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- -74.83%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,290,567 950,010 623,256 300,618 1,162,845 851,532 571,397 71.88%
PBT 147,392 124,672 82,483 38,512 143,959 98,382 62,070 77.70%
Tax -23,653 -25,352 -16,578 -6,618 -15,549 -18,907 -13,249 47.00%
NP 123,739 99,320 65,905 31,894 128,410 79,475 48,821 85.57%
-
NP to SH 118,319 94,535 62,605 30,431 120,901 73,869 45,675 88.29%
-
Tax Rate 16.05% 20.33% 20.10% 17.18% 10.80% 19.22% 21.35% -
Total Cost 1,166,828 850,690 557,351 268,724 1,034,435 772,057 522,576 70.58%
-
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 - 27,760 - 55,520 - 27,760 58.53%
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% 9.29% 6.02% 3.03% 12.43% 8.00% 4.76% -
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 290.56 213.89 140.32 67.68 261.80 191.71 128.64 71.89%
EPS 26.64 21.28 14.09 6.85 27.22 16.63 10.28 88.33%
DPS 12.50 0.00 6.25 0.00 12.50 0.00 6.25 58.53%
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 290.56 213.89 140.32 67.68 261.80 191.71 128.64 71.89%
EPS 26.64 21.28 14.09 6.85 27.22 16.63 10.28 88.33%
DPS 12.50 0.00 6.25 0.00 12.50 0.00 6.25 58.53%
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 1.47 2.00 3.52 0.85 1.25 1.69 -26.20%
P/EPS 11.71 14.75 19.87 34.74 8.19 14.43 21.10 -32.39%
EY 8.54 6.78 5.03 2.88 12.21 6.93 4.74 47.90%
DY 4.01 0.00 2.23 0.00 5.61 0.00 2.88 24.61%
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 1.50 2.07 3.93 0.85 1.16 2.12 -36.13%
P/EPS 11.83 15.08 20.57 38.83 8.19 13.35 26.55 -41.57%
EY 8.46 6.63 4.86 2.58 12.21 7.49 3.77 71.15%
DY 3.97 0.00 2.16 0.00 5.61 0.00 2.29 44.16%
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