[KIANJOO] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.83%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 428,071 345,930 317,101 300,618 266,771 255,306 216,740 11.99%
PBT 18,924 36,033 21,382 38,512 33,706 38,556 27,178 -5.84%
Tax -6,436 -6,586 -1,354 -6,618 -5,218 -7,220 -5,468 2.75%
NP 12,488 29,447 20,028 31,894 28,488 31,336 21,710 -8.79%
-
NP to SH 11,868 28,308 19,826 30,431 27,294 30,697 21,885 -9.68%
-
Tax Rate 34.01% 18.28% 6.33% 17.18% 15.48% 18.73% 20.12% -
Total Cost 415,583 316,483 297,073 268,724 238,283 223,970 195,030 13.42%
-
Net Worth 1,292,528 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 7.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,292,528 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 7.55%
NOSH 444,167 444,167 444,167 444,167 444,167 444,240 443,914 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.92% 8.51% 6.32% 10.61% 10.68% 12.27% 10.02% -
ROE 0.92% 2.41% 1.88% 3.03% 2.93% 3.44% 2.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.38 77.88 71.39 67.68 60.06 57.47 48.82 11.99%
EPS 2.67 6.37 4.46 6.85 6.14 6.91 4.93 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.65 2.38 2.26 2.10 2.01 1.88 7.54%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.38 77.88 71.39 67.68 60.06 57.48 48.80 11.99%
EPS 2.67 6.37 4.46 6.85 6.14 6.91 4.93 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.65 2.38 2.26 2.10 2.0103 1.8789 7.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.14 3.08 3.29 2.38 2.02 2.12 1.25 -
P/RPS 3.26 3.95 4.61 3.52 3.36 3.69 2.56 4.10%
P/EPS 117.52 48.33 73.71 34.74 32.87 30.68 25.35 29.09%
EY 0.85 2.07 1.36 2.88 3.04 3.26 3.94 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.16 1.38 1.05 0.96 1.05 0.66 8.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 20/05/15 30/05/14 21/05/13 17/05/12 19/05/11 20/05/10 -
Price 3.14 3.05 3.27 2.66 1.89 2.11 1.17 -
P/RPS 3.26 3.92 4.58 3.93 3.15 3.67 2.40 5.23%
P/EPS 117.52 47.86 73.26 38.83 30.76 30.54 23.73 30.52%
EY 0.85 2.09 1.37 2.58 3.25 3.27 4.21 -23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.37 1.18 0.90 1.05 0.62 9.68%

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