[KIANJOO] QoQ TTM 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- 2.71%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,317,750 1,307,050 1,290,567 1,261,323 1,214,704 1,196,692 1,162,845 8.71%
PBT 123,267 130,262 147,392 170,249 164,372 148,765 143,959 -9.85%
Tax -17,073 -18,389 -23,653 -21,994 -18,878 -16,949 -15,549 6.45%
NP 106,194 111,873 123,739 148,255 145,494 131,816 128,410 -11.92%
-
NP to SH 103,109 107,714 118,319 141,567 137,831 124,038 120,901 -10.09%
-
Tax Rate 13.85% 14.12% 16.05% 12.92% 11.48% 11.39% 10.80% -
Total Cost 1,211,556 1,195,177 1,166,828 1,113,068 1,069,210 1,064,876 1,034,435 11.14%
-
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 55,520 55,520 55,520 55,520 55,520 55,520 -37.08%
Div Payout % 26.92% 51.54% 46.92% 39.22% 40.28% 44.76% 45.92% -
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 8.06% 8.56% 9.59% 11.75% 11.98% 11.02% 11.04% -
ROE 9.79% 10.19% 11.38% 13.92% 13.26% 12.36% 12.43% -
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 296.68 294.27 290.56 283.97 273.48 269.42 261.80 8.72%
EPS 23.21 24.25 26.64 31.87 31.03 27.93 27.22 -10.10%
DPS 6.25 12.50 12.50 12.50 12.50 12.50 12.50 -37.08%
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 296.68 294.27 290.56 283.97 273.48 269.42 261.80 8.72%
EPS 23.21 24.25 26.64 31.87 31.03 27.93 27.22 -10.10%
DPS 6.25 12.50 12.50 12.50 12.50 12.50 12.50 -37.08%
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 1.08 1.12 1.07 1.11 1.02 0.88 0.85 17.36%
P/EPS 13.74 13.57 11.71 9.85 9.02 8.52 8.19 41.32%
EY 7.28 7.37 8.54 10.15 11.08 11.73 12.21 -29.22%
DY 1.96 3.80 4.01 3.98 4.46 5.25 5.61 -50.49%
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 1.02 1.11 1.08 1.13 1.06 0.99 0.85 12.96%
P/EPS 13.01 13.48 11.83 10.07 9.35 9.53 8.19 36.25%
EY 7.69 7.42 8.46 9.93 10.70 10.50 12.21 -26.58%
DY 2.07 3.82 3.97 3.89 4.31 4.70 5.61 -48.64%
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