[KIANJOO] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 10.91%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,494,279 1,422,076 1,363,613 1,334,784 1,322,619 1,317,750 1,307,050 9.32%
PBT 173,111 164,137 158,680 144,029 127,815 123,267 130,262 20.85%
Tax -24,915 -21,515 -24,833 -19,601 -15,087 -17,073 -18,389 22.42%
NP 148,196 142,622 133,847 124,428 112,728 106,194 111,873 20.59%
-
NP to SH 143,516 137,102 129,392 120,910 109,013 103,109 107,714 21.06%
-
Tax Rate 14.39% 13.11% 15.65% 13.61% 11.80% 13.85% 14.12% -
Total Cost 1,346,083 1,279,454 1,229,766 1,210,356 1,209,891 1,211,556 1,195,177 8.24%
-
Net Worth 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 13.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 27,760 27,760 55,520 -
Div Payout % - - - - 25.47% 26.92% 51.54% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 13.54%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.92% 10.03% 9.82% 9.32% 8.52% 8.06% 8.56% -
ROE 11.22% 11.35% 10.99% 10.63% 9.98% 9.79% 10.19% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 336.42 320.17 307.00 300.51 297.77 296.68 294.27 9.32%
EPS 32.31 30.87 29.13 27.22 24.54 23.21 24.25 21.06%
DPS 0.00 0.00 0.00 0.00 6.25 6.25 12.50 -
NAPS 2.88 2.72 2.65 2.56 2.46 2.37 2.38 13.54%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 336.42 320.17 307.00 300.51 297.77 296.68 294.27 9.32%
EPS 32.31 30.87 29.13 27.22 24.54 23.21 24.25 21.06%
DPS 0.00 0.00 0.00 0.00 6.25 6.25 12.50 -
NAPS 2.88 2.72 2.65 2.56 2.46 2.37 2.38 13.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.10 3.15 3.08 2.93 2.98 3.19 3.29 -
P/RPS 0.92 0.98 1.00 0.97 1.00 1.08 1.12 -12.28%
P/EPS 9.59 10.21 10.57 10.76 12.14 13.74 13.57 -20.64%
EY 10.42 9.80 9.46 9.29 8.24 7.28 7.37 25.94%
DY 0.00 0.00 0.00 0.00 2.10 1.96 3.80 -
P/NAPS 1.08 1.16 1.16 1.14 1.21 1.35 1.38 -15.06%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 18/08/15 20/05/15 25/02/15 19/11/14 28/08/14 30/05/14 -
Price 3.36 3.00 3.05 2.93 3.00 3.02 3.27 -
P/RPS 1.00 0.94 0.99 0.97 1.01 1.02 1.11 -6.71%
P/EPS 10.40 9.72 10.47 10.76 12.22 13.01 13.48 -15.86%
EY 9.62 10.29 9.55 9.29 8.18 7.69 7.42 18.88%
DY 0.00 0.00 0.00 0.00 2.08 2.07 3.82 -
P/NAPS 1.17 1.10 1.15 1.14 1.22 1.27 1.37 -9.97%

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