[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 139.05%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 872,539 866,946 737,731 650,439 623,256 571,397 517,170 9.09%
PBT 39,834 63,387 78,466 58,358 82,483 62,070 77,629 -10.51%
Tax -10,835 -11,066 -11,912 -9,998 -16,578 -13,249 -14,358 -4.57%
NP 28,999 52,321 66,554 48,360 65,905 48,821 63,271 -12.18%
-
NP to SH 33,568 51,362 63,587 47,395 62,605 45,675 61,298 -9.54%
-
Tax Rate 27.20% 17.46% 15.18% 17.13% 20.10% 21.35% 18.50% -
Total Cost 843,540 814,625 671,177 602,079 557,351 522,576 453,899 10.87%
-
Net Worth 1,425,778 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,818 8.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 27,760 27,760 27,761 -
Div Payout % - - - - 44.34% 60.78% 45.29% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,425,778 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,818 8.10%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,188 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.32% 6.04% 9.02% 7.43% 10.57% 8.54% 12.23% -
ROE 2.35% 3.88% 5.26% 4.50% 6.02% 4.76% 6.87% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 196.44 195.18 166.09 146.44 140.32 128.64 116.43 9.10%
EPS 7.56 11.56 14.32 10.67 14.09 10.28 13.80 -9.53%
DPS 0.00 0.00 0.00 0.00 6.25 6.25 6.25 -
NAPS 3.21 2.98 2.72 2.37 2.34 2.16 2.01 8.10%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 196.44 195.18 166.09 146.44 140.32 128.64 116.44 9.09%
EPS 7.56 11.56 14.32 10.67 14.09 10.28 13.80 -9.53%
DPS 0.00 0.00 0.00 0.00 6.25 6.25 6.25 -
NAPS 3.21 2.98 2.72 2.37 2.34 2.16 2.0101 8.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.94 3.02 3.15 3.19 2.80 2.17 2.12 -
P/RPS 1.50 1.55 1.90 2.18 2.00 1.69 1.82 -3.16%
P/EPS 38.90 26.12 22.00 29.90 19.87 21.10 15.36 16.73%
EY 2.57 3.83 4.54 3.34 5.03 4.74 6.51 -14.33%
DY 0.00 0.00 0.00 0.00 2.23 2.88 2.95 -
P/NAPS 0.92 1.01 1.16 1.35 1.20 1.00 1.05 -2.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 19/08/16 18/08/15 28/08/14 20/08/13 27/08/12 16/08/11 -
Price 2.98 2.90 3.00 3.02 2.90 2.73 1.95 -
P/RPS 1.52 1.49 1.81 2.06 2.07 2.12 1.67 -1.55%
P/EPS 39.43 25.08 20.96 28.30 20.57 26.55 14.13 18.63%
EY 2.54 3.99 4.77 3.53 4.86 3.77 7.08 -15.69%
DY 0.00 0.00 0.00 0.00 2.16 2.29 3.21 -
P/NAPS 0.93 0.97 1.10 1.27 1.24 1.26 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