[KIANJOO] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.13%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,717,714 1,601,893 1,334,784 1,290,567 1,162,845 1,083,806 992,671 9.56%
PBT 155,800 162,651 144,029 147,392 143,959 142,792 132,906 2.68%
Tax -27,896 -26,611 -19,601 -23,653 -15,549 -33,047 -27,864 0.01%
NP 127,904 136,040 124,428 123,739 128,410 109,745 105,042 3.33%
-
NP to SH 128,611 131,314 120,910 118,319 120,901 104,044 101,967 3.94%
-
Tax Rate 17.91% 16.36% 13.61% 16.05% 10.80% 23.14% 20.97% -
Total Cost 1,589,810 1,465,853 1,210,356 1,166,828 1,034,435 974,061 887,629 10.19%
-
Net Worth 1,421,336 1,296,969 1,141,511 1,039,352 972,727 910,365 870,614 8.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,766 8,883 - 55,520 55,520 55,510 61,076 -18.58%
Div Payout % 13.81% 6.76% - 46.92% 45.92% 53.35% 59.90% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,421,336 1,296,969 1,141,511 1,039,352 972,727 910,365 870,614 8.50%
NOSH 444,167 444,167 444,167 444,167 444,167 444,080 444,190 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.45% 8.49% 9.32% 9.59% 11.04% 10.13% 10.58% -
ROE 9.05% 10.12% 10.59% 11.38% 12.43% 11.43% 11.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 386.73 360.65 300.51 290.56 261.80 244.06 223.48 9.56%
EPS 28.96 29.56 27.22 26.64 27.22 23.42 22.96 3.94%
DPS 4.00 2.00 0.00 12.50 12.50 12.50 13.75 -18.58%
NAPS 3.20 2.92 2.57 2.34 2.19 2.05 1.96 8.50%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 386.73 360.65 300.51 290.56 261.80 244.01 223.49 9.56%
EPS 28.96 29.56 27.22 26.64 27.22 23.42 22.96 3.94%
DPS 4.00 2.00 0.00 12.50 12.50 12.50 13.75 -18.58%
NAPS 3.20 2.92 2.57 2.34 2.19 2.0496 1.9601 8.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.93 3.30 2.93 3.12 2.23 2.10 1.68 -
P/RPS 0.76 0.92 0.97 1.07 0.85 0.86 0.75 0.22%
P/EPS 10.12 11.16 10.76 11.71 8.19 8.96 7.32 5.54%
EY 9.88 8.96 9.29 8.54 12.21 11.16 13.66 -5.25%
DY 1.37 0.61 0.00 4.01 5.61 5.95 8.18 -25.73%
P/NAPS 0.92 1.13 1.14 1.33 1.02 1.02 0.86 1.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 14/03/16 25/02/15 19/02/14 19/02/13 29/02/12 25/02/11 -
Price 2.99 3.14 2.93 3.15 2.23 2.20 1.90 -
P/RPS 0.77 0.87 0.97 1.08 0.85 0.90 0.85 -1.63%
P/EPS 10.33 10.62 10.76 11.83 8.19 9.39 8.28 3.75%
EY 9.68 9.42 9.29 8.46 12.21 10.65 12.08 -3.62%
DY 1.34 0.64 0.00 3.97 5.61 5.68 7.24 -24.48%
P/NAPS 0.93 1.08 1.14 1.35 1.02 1.07 0.97 -0.69%

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