[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.73%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 866,946 737,731 650,439 623,256 571,397 517,170 453,870 11.37%
PBT 63,387 78,466 58,358 82,483 62,070 77,629 58,722 1.28%
Tax -11,066 -11,912 -9,998 -16,578 -13,249 -14,358 -11,096 -0.04%
NP 52,321 66,554 48,360 65,905 48,821 63,271 47,626 1.57%
-
NP to SH 51,362 63,587 47,395 62,605 45,675 61,298 47,226 1.40%
-
Tax Rate 17.46% 15.18% 17.13% 20.10% 21.35% 18.50% 18.90% -
Total Cost 814,625 671,177 602,079 557,351 522,576 453,899 406,244 12.28%
-
Net Worth 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,818 853,000 7.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 27,760 27,760 27,761 27,766 -
Div Payout % - - - 44.34% 60.78% 45.29% 58.80% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,818 853,000 7.59%
NOSH 444,167 444,167 444,167 444,167 444,167 444,188 444,270 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.04% 9.02% 7.43% 10.57% 8.54% 12.23% 10.49% -
ROE 3.88% 5.26% 4.50% 6.02% 4.76% 6.87% 5.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 195.18 166.09 146.44 140.32 128.64 116.43 102.16 11.38%
EPS 11.56 14.32 10.67 14.09 10.28 13.80 10.63 1.40%
DPS 0.00 0.00 0.00 6.25 6.25 6.25 6.25 -
NAPS 2.98 2.72 2.37 2.34 2.16 2.01 1.92 7.59%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 195.18 166.09 146.44 140.32 128.64 116.44 102.18 11.37%
EPS 11.56 14.32 10.67 14.09 10.28 13.80 10.63 1.40%
DPS 0.00 0.00 0.00 6.25 6.25 6.25 6.25 -
NAPS 2.98 2.72 2.37 2.34 2.16 2.0101 1.9204 7.59%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.02 3.15 3.19 2.80 2.17 2.12 1.17 -
P/RPS 1.55 1.90 2.18 2.00 1.69 1.82 1.15 5.09%
P/EPS 26.12 22.00 29.90 19.87 21.10 15.36 11.01 15.47%
EY 3.83 4.54 3.34 5.03 4.74 6.51 9.09 -13.40%
DY 0.00 0.00 0.00 2.23 2.88 2.95 5.34 -
P/NAPS 1.01 1.16 1.35 1.20 1.00 1.05 0.61 8.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 18/08/15 28/08/14 20/08/13 27/08/12 16/08/11 18/08/10 -
Price 2.90 3.00 3.02 2.90 2.73 1.95 1.49 -
P/RPS 1.49 1.81 2.06 2.07 2.12 1.67 1.46 0.33%
P/EPS 25.08 20.96 28.30 20.57 26.55 14.13 14.02 10.16%
EY 3.99 4.77 3.53 4.86 3.77 7.08 7.13 -9.21%
DY 0.00 0.00 0.00 2.16 2.29 3.21 4.19 -
P/NAPS 0.97 1.10 1.27 1.24 1.26 0.97 0.78 3.69%

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