[KIANJOO] QoQ 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- 37.23%
YoY- 18.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 391,801 345,930 352,722 331,623 333,338 317,101 340,557 9.82%
PBT 42,433 36,033 38,934 46,737 36,976 21,382 22,720 51.83%
Tax -5,326 -6,586 -2,815 -6,788 -8,644 -1,354 1,699 -
NP 37,107 29,447 36,119 39,949 28,332 20,028 24,419 32.27%
-
NP to SH 35,279 28,308 35,681 37,834 27,569 19,826 23,784 30.15%
-
Tax Rate 12.55% 18.28% 7.23% 14.52% 23.38% 6.33% -7.48% -
Total Cost 354,694 316,483 316,603 291,674 305,006 297,073 316,138 7.99%
-
Net Worth 1,208,136 1,177,044 1,137,069 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 - - - - - - 27,760 -
Div Payout % - - - - - - 116.72% -
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 1,137,069 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 9.47% 8.51% 10.24% 12.05% 8.50% 6.32% 7.17% -
ROE 2.92% 2.41% 3.14% 3.46% 2.62% 1.88% 2.29% -
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 88.21 77.88 79.41 74.66 75.05 71.39 76.67 9.82%
EPS 7.95 6.37 8.03 8.52 6.21 4.46 5.36 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
NAPS 2.72 2.65 2.56 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 88.21 77.88 79.41 74.66 75.05 71.39 76.67 9.82%
EPS 7.95 6.37 8.03 8.52 6.21 4.46 5.36 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
NAPS 2.72 2.65 2.56 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 3.57 3.95 3.69 3.99 4.25 4.61 4.07 -8.38%
P/EPS 39.66 48.33 36.47 34.98 51.39 73.71 58.27 -22.67%
EY 2.52 2.07 2.74 2.86 1.95 1.36 1.72 29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 3.40 3.92 3.69 4.02 4.02 4.58 4.11 -11.90%
P/EPS 37.77 47.86 36.47 35.22 48.66 73.26 58.83 -25.63%
EY 2.65 2.09 2.74 2.84 2.06 1.37 1.70 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
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