[KIANJOO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.76%
YoY- 13.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 333,338 317,101 340,557 326,754 322,638 300,618 311,313 4.67%
PBT 36,976 21,382 22,720 42,189 43,971 38,512 45,577 -13.04%
Tax -8,644 -1,354 1,699 -8,774 -9,960 -6,618 3,358 -
NP 28,332 20,028 24,419 33,415 34,011 31,894 48,935 -30.60%
-
NP to SH 27,569 19,826 23,784 31,930 32,174 30,431 47,032 -30.02%
-
Tax Rate 23.38% 6.33% -7.48% 20.80% 22.65% 17.18% -7.37% -
Total Cost 305,006 297,073 316,138 293,339 288,627 268,724 262,378 10.58%
-
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 27,760 - 27,760 - 27,760 -
Div Payout % - - 116.72% - 86.28% - 59.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.50% 6.32% 7.17% 10.23% 10.54% 10.61% 15.72% -
ROE 2.62% 1.88% 2.29% 3.14% 3.10% 3.03% 4.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.05 71.39 76.67 73.57 72.64 67.68 70.09 4.67%
EPS 6.21 4.46 5.36 7.19 7.24 6.85 10.59 -30.00%
DPS 0.00 0.00 6.25 0.00 6.25 0.00 6.25 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.05 71.39 76.67 73.57 72.64 67.68 70.09 4.67%
EPS 6.21 4.46 5.36 7.19 7.24 6.85 10.59 -30.00%
DPS 0.00 0.00 6.25 0.00 6.25 0.00 6.25 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.19 3.29 3.12 3.14 2.80 2.38 2.23 -
P/RPS 4.25 4.61 4.07 4.27 3.85 3.52 3.18 21.39%
P/EPS 51.39 73.71 58.27 43.68 38.65 34.74 21.06 81.54%
EY 1.95 1.36 1.72 2.29 2.59 2.88 4.75 -44.85%
DY 0.00 0.00 2.00 0.00 2.23 0.00 2.80 -
P/NAPS 1.35 1.38 1.33 1.37 1.20 1.05 1.02 20.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 -
Price 3.02 3.27 3.15 3.21 2.90 2.66 2.23 -
P/RPS 4.02 4.58 4.11 4.36 3.99 3.93 3.18 16.96%
P/EPS 48.66 73.26 58.83 44.65 40.04 38.83 21.06 75.04%
EY 2.06 1.37 1.70 2.24 2.50 2.58 4.75 -42.79%
DY 0.00 0.00 1.98 0.00 2.16 0.00 2.80 -
P/NAPS 1.27 1.37 1.35 1.40 1.24 1.18 1.02 15.78%

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