[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.34%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 737,731 650,439 623,256 571,397 517,170 453,870 390,761 11.16%
PBT 78,466 58,358 82,483 62,070 77,629 58,722 30,904 16.79%
Tax -11,912 -9,998 -16,578 -13,249 -14,358 -11,096 -6,800 9.78%
NP 66,554 48,360 65,905 48,821 63,271 47,626 24,104 18.43%
-
NP to SH 63,587 47,395 62,605 45,675 61,298 47,226 21,954 19.38%
-
Tax Rate 15.18% 17.13% 20.10% 21.35% 18.50% 18.90% 22.00% -
Total Cost 671,177 602,079 557,351 522,576 453,899 406,244 366,657 10.59%
-
Net Worth 1,208,136 1,052,677 1,039,352 959,402 892,818 853,000 702,172 9.46%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 27,760 27,760 27,761 27,766 11,110 -
Div Payout % - - 44.34% 60.78% 45.29% 58.80% 50.61% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,208,136 1,052,677 1,039,352 959,402 892,818 853,000 702,172 9.46%
NOSH 444,167 444,167 444,167 444,167 444,188 444,270 444,412 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.02% 7.43% 10.57% 8.54% 12.23% 10.49% 6.17% -
ROE 5.26% 4.50% 6.02% 4.76% 6.87% 5.54% 3.13% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 166.09 146.44 140.32 128.64 116.43 102.16 87.93 11.17%
EPS 14.32 10.67 14.09 10.28 13.80 10.63 4.94 19.39%
DPS 0.00 0.00 6.25 6.25 6.25 6.25 2.50 -
NAPS 2.72 2.37 2.34 2.16 2.01 1.92 1.58 9.47%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 166.09 146.44 140.32 128.64 116.44 102.18 87.98 11.16%
EPS 14.32 10.67 14.09 10.28 13.80 10.63 4.94 19.39%
DPS 0.00 0.00 6.25 6.25 6.25 6.25 2.50 -
NAPS 2.72 2.37 2.34 2.16 2.0101 1.9204 1.5809 9.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.15 3.19 2.80 2.17 2.12 1.17 1.14 -
P/RPS 1.90 2.18 2.00 1.69 1.82 1.15 1.30 6.52%
P/EPS 22.00 29.90 19.87 21.10 15.36 11.01 23.08 -0.79%
EY 4.54 3.34 5.03 4.74 6.51 9.09 4.33 0.79%
DY 0.00 0.00 2.23 2.88 2.95 5.34 2.19 -
P/NAPS 1.16 1.35 1.20 1.00 1.05 0.61 0.72 8.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 28/08/14 20/08/13 27/08/12 16/08/11 18/08/10 19/08/09 -
Price 3.00 3.02 2.90 2.73 1.95 1.49 1.17 -
P/RPS 1.81 2.06 2.07 2.12 1.67 1.46 1.33 5.26%
P/EPS 20.96 28.30 20.57 26.55 14.13 14.02 23.68 -2.01%
EY 4.77 3.53 4.86 3.77 7.08 7.13 4.22 2.06%
DY 0.00 0.00 2.16 2.29 3.21 4.19 2.14 -
P/NAPS 1.10 1.27 1.24 1.26 0.97 0.78 0.74 6.82%

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