[KIANJOO] YoY 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- -32.66%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 391,801 333,338 322,638 304,626 261,864 237,130 203,284 11.55%
PBT 42,433 36,976 43,971 28,364 39,073 31,544 14,759 19.23%
Tax -5,326 -8,644 -9,960 -8,031 -7,138 -5,628 -3,640 6.54%
NP 37,107 28,332 34,011 20,333 31,935 25,916 11,119 22.23%
-
NP to SH 35,279 27,569 32,174 18,381 30,601 25,341 10,017 23.33%
-
Tax Rate 12.55% 23.38% 22.65% 28.31% 18.27% 17.84% 24.66% -
Total Cost 354,694 305,006 288,627 284,293 229,929 211,214 192,165 10.74%
-
Net Worth 1,208,136 1,052,677 1,039,352 959,402 892,714 852,096 700,303 9.50%
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 27,758 27,737 11,080 -
Div Payout % - - 86.28% 151.03% 90.71% 109.46% 110.62% -
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 1,039,352 959,402 892,714 852,096 700,303 9.50%
NOSH 444,167 444,167 444,167 444,167 444,136 443,800 443,230 0.03%
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 9.47% 8.50% 10.54% 6.67% 12.20% 10.93% 5.47% -
ROE 2.92% 2.62% 3.10% 1.92% 3.43% 2.97% 1.43% -
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 88.21 75.05 72.64 68.58 58.96 53.43 45.86 11.51%
EPS 7.95 6.21 7.24 4.14 6.89 5.71 2.26 23.31%
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 88.21 75.05 72.64 68.58 58.96 53.39 45.77 11.54%
EPS 7.95 6.21 7.24 4.14 6.89 5.71 2.26 23.31%
DPS 0.00 0.00 6.25 6.25 6.25 6.24 2.49 -
NAPS 2.72 2.37 2.34 2.16 2.0099 1.9184 1.5767 9.50%
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 3.57 4.25 3.85 3.16 3.60 2.19 2.49 6.18%
P/EPS 39.66 51.39 38.65 52.44 30.77 20.49 50.44 -3.92%
EY 2.52 1.95 2.59 1.91 3.25 4.88 1.98 4.09%
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 3.40 4.02 3.99 3.98 3.31 2.79 2.55 4.90%
P/EPS 37.77 48.66 40.04 65.97 28.30 26.09 51.77 -5.11%
EY 2.65 2.06 2.50 1.52 3.53 3.83 1.93 5.42%
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