[KIANJOO] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.76%
YoY- 13.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 421,457 403,826 331,623 326,754 280,135 276,230 259,592 8.40%
PBT 56,208 55,711 46,737 42,189 36,312 36,602 40,186 5.74%
Tax -3,876 -10,188 -6,788 -8,774 -5,658 -6,484 -7,495 -10.39%
NP 52,332 45,523 39,949 33,415 30,654 30,118 32,691 8.14%
-
NP to SH 50,841 44,248 37,834 31,930 28,194 28,453 31,634 8.22%
-
Tax Rate 6.90% 18.29% 14.52% 20.80% 15.58% 17.71% 18.65% -
Total Cost 369,125 358,303 291,674 293,339 249,481 246,112 226,901 8.44%
-
Net Worth 1,385,803 1,279,203 1,092,652 1,017,144 923,868 896,646 853,051 8.41%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,385,803 1,279,203 1,092,652 1,017,144 923,868 896,646 853,051 8.41%
NOSH 444,167 444,167 444,167 444,167 444,167 443,884 444,297 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.42% 11.27% 12.05% 10.23% 10.94% 10.90% 12.59% -
ROE 3.67% 3.46% 3.46% 3.14% 3.05% 3.17% 3.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.89 90.92 74.66 73.57 63.07 62.23 58.43 8.40%
EPS 11.45 9.96 8.52 7.19 6.35 6.41 7.12 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.88 2.46 2.29 2.08 2.02 1.92 8.42%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.89 90.92 74.66 73.57 63.07 62.19 58.44 8.40%
EPS 11.45 9.96 8.52 7.19 6.35 6.41 7.12 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.88 2.46 2.29 2.08 2.0187 1.9206 8.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.80 3.10 2.98 3.14 2.40 1.80 1.38 -
P/RPS 2.95 3.41 3.99 4.27 3.81 2.89 2.36 3.78%
P/EPS 24.46 31.12 34.98 43.68 37.81 28.08 19.38 3.95%
EY 4.09 3.21 2.86 2.29 2.64 3.56 5.16 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 1.21 1.37 1.15 0.89 0.72 3.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 18/11/15 19/11/14 26/11/13 20/11/12 17/11/11 23/11/10 -
Price 2.81 3.36 3.00 3.21 2.22 1.91 1.69 -
P/RPS 2.96 3.70 4.02 4.36 3.52 3.07 2.89 0.39%
P/EPS 24.55 33.73 35.22 44.65 34.97 29.80 23.74 0.56%
EY 4.07 2.96 2.84 2.24 2.86 3.36 4.21 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.17 1.22 1.40 1.07 0.95 0.88 0.37%

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