[KIANJOO] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.64%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 352,722 331,623 333,338 317,101 340,557 326,754 322,638 6.10%
PBT 38,934 46,737 36,976 21,382 22,720 42,189 43,971 -7.77%
Tax -2,815 -6,788 -8,644 -1,354 1,699 -8,774 -9,960 -56.83%
NP 36,119 39,949 28,332 20,028 24,419 33,415 34,011 4.07%
-
NP to SH 35,681 37,834 27,569 19,826 23,784 31,930 32,174 7.12%
-
Tax Rate 7.23% 14.52% 23.38% 6.33% -7.48% 20.80% 22.65% -
Total Cost 316,603 291,674 305,006 297,073 316,138 293,339 288,627 6.34%
-
Net Worth 1,137,069 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 6.15%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 27,760 - 27,760 -
Div Payout % - - - - 116.72% - 86.28% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,137,069 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 6.15%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.24% 12.05% 8.50% 6.32% 7.17% 10.23% 10.54% -
ROE 3.14% 3.46% 2.62% 1.88% 2.29% 3.14% 3.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.41 74.66 75.05 71.39 76.67 73.57 72.64 6.10%
EPS 8.03 8.52 6.21 4.46 5.36 7.19 7.24 7.12%
DPS 0.00 0.00 0.00 0.00 6.25 0.00 6.25 -
NAPS 2.56 2.46 2.37 2.38 2.34 2.29 2.34 6.15%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.41 74.66 75.05 71.39 76.67 73.57 72.64 6.10%
EPS 8.03 8.52 6.21 4.46 5.36 7.19 7.24 7.12%
DPS 0.00 0.00 0.00 0.00 6.25 0.00 6.25 -
NAPS 2.56 2.46 2.37 2.38 2.34 2.29 2.34 6.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.93 2.98 3.19 3.29 3.12 3.14 2.80 -
P/RPS 3.69 3.99 4.25 4.61 4.07 4.27 3.85 -2.78%
P/EPS 36.47 34.98 51.39 73.71 58.27 43.68 38.65 -3.78%
EY 2.74 2.86 1.95 1.36 1.72 2.29 2.59 3.81%
DY 0.00 0.00 0.00 0.00 2.00 0.00 2.23 -
P/NAPS 1.14 1.21 1.35 1.38 1.33 1.37 1.20 -3.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 -
Price 2.93 3.00 3.02 3.27 3.15 3.21 2.90 -
P/RPS 3.69 4.02 4.02 4.58 4.11 4.36 3.99 -5.06%
P/EPS 36.47 35.22 48.66 73.26 58.83 44.65 40.04 -6.02%
EY 2.74 2.84 2.06 1.37 1.70 2.24 2.50 6.28%
DY 0.00 0.00 0.00 0.00 1.98 0.00 2.16 -
P/NAPS 1.14 1.22 1.27 1.37 1.35 1.40 1.24 -5.43%

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