[KIANJOO] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -49.77%
YoY- -38.14%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 352,722 340,557 311,313 290,940 279,209 250,702 229,528 7.42%
PBT 38,934 22,720 45,577 26,807 33,998 11,052 14,720 17.59%
Tax -2,815 1,699 3,358 -10,451 -9,273 -3,663 -2,085 5.12%
NP 36,119 24,419 48,935 16,356 24,725 7,389 12,635 19.12%
-
NP to SH 35,681 23,784 47,032 14,293 23,107 6,341 12,706 18.76%
-
Tax Rate 7.23% -7.48% -7.37% 38.99% 27.28% 33.14% 14.16% -
Total Cost 316,603 316,138 262,378 274,584 254,484 243,313 216,893 6.50%
-
Net Worth 1,137,069 1,039,352 972,727 910,224 870,018 819,117 692,195 8.62%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 27,760 27,760 27,750 33,291 11,129 11,092 -
Div Payout % - 116.72% 59.02% 194.16% 144.08% 175.51% 87.30% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,137,069 1,039,352 972,727 910,224 870,018 819,117 692,195 8.62%
NOSH 444,167 444,167 444,167 444,011 443,886 445,172 443,715 0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.24% 7.17% 15.72% 5.62% 8.86% 2.95% 5.50% -
ROE 3.14% 2.29% 4.84% 1.57% 2.66% 0.77% 1.84% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 79.41 76.67 70.09 65.53 62.90 56.32 51.73 7.40%
EPS 8.03 5.36 10.59 3.21 5.21 1.43 2.86 18.76%
DPS 0.00 6.25 6.25 6.25 7.50 2.50 2.50 -
NAPS 2.56 2.34 2.19 2.05 1.96 1.84 1.56 8.60%
Adjusted Per Share Value based on latest NOSH - 444,011
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 79.41 76.67 70.09 65.50 62.86 56.44 51.68 7.41%
EPS 8.03 5.36 10.59 3.22 5.20 1.43 2.86 18.76%
DPS 0.00 6.25 6.25 6.25 7.50 2.51 2.50 -
NAPS 2.56 2.34 2.19 2.0493 1.9588 1.8442 1.5584 8.62%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.93 3.12 2.23 2.10 1.68 1.17 1.17 -
P/RPS 3.69 4.07 3.18 3.20 2.67 2.08 2.26 8.51%
P/EPS 36.47 58.27 21.06 65.24 32.27 82.14 40.86 -1.87%
EY 2.74 1.72 4.75 1.53 3.10 1.22 2.45 1.88%
DY 0.00 2.00 2.80 2.98 4.46 2.14 2.14 -
P/NAPS 1.14 1.33 1.02 1.02 0.86 0.64 0.75 7.22%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 19/02/14 19/02/13 29/02/12 25/02/11 24/02/10 26/02/09 -
Price 2.93 3.15 2.23 2.20 1.90 1.20 1.22 -
P/RPS 3.69 4.11 3.18 3.36 3.02 2.13 2.36 7.73%
P/EPS 36.47 58.83 21.06 68.34 36.50 84.25 42.60 -2.55%
EY 2.74 1.70 4.75 1.46 2.74 1.19 2.35 2.59%
DY 0.00 1.98 2.80 2.84 3.95 2.08 2.05 -
P/NAPS 1.14 1.35 1.02 1.07 0.97 0.65 0.78 6.52%

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