[KIANJOO] QoQ 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- 5.73%
YoY- 75.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 317,101 340,557 326,754 322,638 300,618 311,313 280,135 8.62%
PBT 21,382 22,720 42,189 43,971 38,512 45,577 36,312 -29.76%
Tax -1,354 1,699 -8,774 -9,960 -6,618 3,358 -5,658 -61.48%
NP 20,028 24,419 33,415 34,011 31,894 48,935 30,654 -24.72%
-
NP to SH 19,826 23,784 31,930 32,174 30,431 47,032 28,194 -20.93%
-
Tax Rate 6.33% -7.48% 20.80% 22.65% 17.18% -7.37% 15.58% -
Total Cost 297,073 316,138 293,339 288,627 268,724 262,378 249,481 12.35%
-
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 - 27,760 - 27,760 - 27,760 - -
Div Payout % - 116.72% - 86.28% - 59.02% - -
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% 7.17% 10.23% 10.54% 10.61% 15.72% 10.94% -
ROE 1.88% 2.29% 3.14% 3.10% 3.03% 4.84% 3.05% -
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 76.67 73.57 72.64 67.68 70.09 63.07 8.61%
EPS 4.46 5.36 7.19 7.24 6.85 10.59 6.35 -21.00%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 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 76.67 73.57 72.64 67.68 70.09 63.07 8.61%
EPS 4.46 5.36 7.19 7.24 6.85 10.59 6.35 -21.00%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 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 4.07 4.27 3.85 3.52 3.18 3.81 13.56%
P/EPS 73.71 58.27 43.68 38.65 34.74 21.06 37.81 56.11%
EY 1.36 1.72 2.29 2.59 2.88 4.75 2.64 -35.76%
DY 0.00 2.00 0.00 2.23 0.00 2.80 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 4.11 4.36 3.99 3.93 3.18 3.52 19.20%
P/EPS 73.26 58.83 44.65 40.04 38.83 21.06 34.97 63.79%
EY 1.37 1.70 2.24 2.50 2.58 4.75 2.86 -38.80%
DY 0.00 1.98 0.00 2.16 0.00 2.80 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