[KIANJOO] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 4.75%

YoY- 56.71%

Quarter Report

BURSA June 2011 - Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	1,317,750	1,214,704	1,138,567	1,055,971	938,711	863,562	813,623	8.36%
YoY %	8.48%	6.69%	7.82%	12.49%	8.70%	6.14%	-	-
Horiz. %	161.96%	149.30%	139.94%	129.79%	115.37%	106.14%	100.00%	-
PBT	123,267	164,372	125,479	151,813	96,309	73,959	82,694	6.87%
YoY %	-25.01%	31.00%	-17.35%	57.63%	30.22%	-10.56%	-	-
Horiz. %	149.06%	198.77%	151.74%	183.58%	116.46%	89.44%	100.00%	-
Tax	-17,073	-18,878	-30,184	-31,126	-18,762	-14,924	-16,591	0.47%
YoY %	9.56%	37.46%	3.03%	-65.90%	-25.72%	10.05%	-	-
Horiz. %	102.91%	113.78%	181.93%	187.61%	113.09%	89.95%	100.00%	-
NP	106,194	145,494	95,295	120,687	77,547	59,035	66,103	8.21%
YoY %	-27.01%	52.68%	-21.04%	55.63%	31.36%	-10.69%	-	-
Horiz. %	160.65%	220.10%	144.16%	182.57%	117.31%	89.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,109	137,831	88,421	116,039	74,048	55,682	63,214	8.49%
YoY %	-25.19%	55.88%	-23.80%	56.71%	32.98%	-11.92%	-	-
Horiz. %	163.11%	218.04%	139.88%	183.57%	117.14%	88.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.85%	11.48%	24.06%	20.50%	19.48%	20.18%	20.06%	-
YoY %	20.64%	-52.29%	17.37%	5.24%	-3.47%	0.60%	-	-
Horiz. %	69.04%	57.23%	119.94%	102.19%	97.11%	100.60%	100.00%	-
Total Cost	1,211,556	1,069,210	1,043,272	935,284	861,164	804,527	747,520	8.37%
YoY %	13.31%	2.49%	11.55%	8.61%	7.04%	7.63%	-	-
Horiz. %	162.08%	143.03%	139.56%	125.12%	115.20%	107.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,052,677	1,039,352	959,402	892,714	852,096	700,303	670,402	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.68%	4.46%	-	-
Horiz. %	157.02%	155.03%	143.11%	133.16%	127.10%	104.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	27,760	55,520	55,511	61,050	38,866	22,173	38,850	-5.44%
YoY %	-50.00%	0.02%	-9.07%	57.08%	75.29%	-42.93%	-	-
Horiz. %	71.45%	142.91%	142.89%	157.14%	100.04%	57.07%	100.00%	-
Div Payout %	26.92%	40.28%	62.78%	52.61%	52.49%	39.82%	61.46%	-
YoY %	-33.17%	-35.84%	19.33%	0.23%	31.82%	-35.21%	-	-
Horiz. %	43.80%	65.54%	102.15%	85.60%	85.41%	64.79%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,052,677	1,039,352	959,402	892,714	852,096	700,303	670,402	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.68%	4.46%	-	-
Horiz. %	157.02%	155.03%	143.11%	133.16%	127.10%	104.46%	100.00%	-
NOSH	444,167	444,167	444,167	444,136	443,800	443,230	443,974	0.00%
YoY %	0.00%	0.00%	0.01%	0.08%	0.13%	-0.17%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	99.96%	99.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.06%	11.98%	8.37%	11.43%	8.26%	6.84%	8.12%	-
YoY %	-32.72%	43.13%	-26.77%	38.38%	20.76%	-15.76%	-	-
Horiz. %	99.26%	147.54%	103.08%	140.76%	101.72%	84.24%	100.00%	-
ROE	9.79%	13.26%	9.22%	13.00%	8.69%	7.95%	9.43%	-
YoY %	-26.17%	43.82%	-29.08%	49.60%	9.31%	-15.69%	-	-
Horiz. %	103.82%	140.62%	97.77%	137.86%	92.15%	84.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	296.68	273.48	256.34	237.76	211.52	194.83	183.26	8.35%
YoY %	8.48%	6.69%	7.81%	12.41%	8.57%	6.31%	-	-
Horiz. %	161.89%	149.23%	139.88%	129.74%	115.42%	106.31%	100.00%	-
EPS	23.21	31.03	19.91	26.13	16.68	12.56	14.24	8.47%
YoY %	-25.20%	55.85%	-23.80%	56.65%	32.80%	-11.80%	-	-
Horiz. %	162.99%	217.91%	139.82%	183.50%	117.13%	88.20%	100.00%	-
DPS	6.25	12.50	12.50	13.75	8.75	5.00	8.75	-5.45%
YoY %	-50.00%	0.00%	-9.09%	57.14%	75.00%	-42.86%	-	-
Horiz. %	71.43%	142.86%	142.86%	157.14%	100.00%	57.14%	100.00%	-
NAPS	2.37	2.34	2.16	2.01	1.92	1.58	1.51	7.79%
YoY %	1.28%	8.33%	7.46%	4.69%	21.52%	4.64%	-	-
Horiz. %	156.95%	154.97%	143.05%	133.11%	127.15%	104.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 444,136
RPS	296.68	273.48	256.34	237.74	211.34	194.42	183.18	8.36%
YoY %	8.48%	6.69%	7.82%	12.49%	8.70%	6.14%	-	-
Horiz. %	161.96%	149.30%	139.94%	129.78%	115.37%	106.14%	100.00%	-
EPS	23.21	31.03	19.91	26.13	16.67	12.54	14.23	8.49%
YoY %	-25.20%	55.85%	-23.80%	56.75%	32.93%	-11.88%	-	-
Horiz. %	163.11%	218.06%	139.92%	183.63%	117.15%	88.12%	100.00%	-
DPS	6.25	12.50	12.50	13.74	8.75	4.99	8.75	-5.45%
YoY %	-50.00%	0.00%	-9.02%	57.03%	75.35%	-42.97%	-	-
Horiz. %	71.43%	142.86%	142.86%	157.03%	100.00%	57.03%	100.00%	-
NAPS	2.37	2.34	2.16	2.0099	1.9184	1.5767	1.5093	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.67%	4.47%	-	-
Horiz. %	157.03%	155.04%	143.11%	133.17%	127.11%	104.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.19	2.80	2.17	2.12	1.17	1.14	1.16	-
P/RPS	1.08	1.02	0.85	0.89	0.55	0.59	0.63	9.39%
YoY %	5.88%	20.00%	-4.49%	61.82%	-6.78%	-6.35%	-	-
Horiz. %	171.43%	161.90%	134.92%	141.27%	87.30%	93.65%	100.00%	-
P/EPS	13.74	9.02	10.90	8.11	7.01	9.07	8.15	9.09%
YoY %	52.33%	-17.25%	34.40%	15.69%	-22.71%	11.29%	-	-
Horiz. %	168.59%	110.67%	133.74%	99.51%	86.01%	111.29%	100.00%	-
EY	7.28	11.08	9.17	12.32	14.26	11.02	12.27	-8.32%
YoY %	-34.30%	20.83%	-25.57%	-13.60%	29.40%	-10.19%	-	-
Horiz. %	59.33%	90.30%	74.74%	100.41%	116.22%	89.81%	100.00%	-
DY	1.96	4.46	5.76	6.49	7.48	4.39	7.54	-20.10%
YoY %	-56.05%	-22.57%	-11.25%	-13.24%	70.39%	-41.78%	-	-
Horiz. %	25.99%	59.15%	76.39%	86.07%	99.20%	58.22%	100.00%	-
P/NAPS	1.35	1.20	1.00	1.05	0.61	0.72	0.77	9.80%
YoY %	12.50%	20.00%	-4.76%	72.13%	-15.28%	-6.49%	-	-
Horiz. %	175.32%	155.84%	129.87%	136.36%	79.22%	93.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	20/08/13	27/08/12	16/08/11	18/08/10	19/08/09	29/08/08	-
Price	3.02	2.90	2.73	1.95	1.49	1.17	1.26	-
P/RPS	1.02	1.06	1.07	0.82	0.70	0.60	0.69	6.72%
YoY %	-3.77%	-0.93%	30.49%	17.14%	16.67%	-13.04%	-	-
Horiz. %	147.83%	153.62%	155.07%	118.84%	101.45%	86.96%	100.00%	-
P/EPS	13.01	9.35	13.71	7.46	8.93	9.31	8.85	6.62%
YoY %	39.14%	-31.80%	83.78%	-16.46%	-4.08%	5.20%	-	-
Horiz. %	147.01%	105.65%	154.92%	84.29%	100.90%	105.20%	100.00%	-
EY	7.69	10.70	7.29	13.40	11.20	10.74	11.30	-6.21%
YoY %	-28.13%	46.78%	-45.60%	19.64%	4.28%	-4.96%	-	-
Horiz. %	68.05%	94.69%	64.51%	118.58%	99.12%	95.04%	100.00%	-
DY	2.07	4.31	4.58	7.05	5.87	4.27	6.94	-18.25%
YoY %	-51.97%	-5.90%	-35.04%	20.10%	37.47%	-38.47%	-	-
Horiz. %	29.83%	62.10%	65.99%	101.59%	84.58%	61.53%	100.00%	-
P/NAPS	1.27	1.24	1.26	0.97	0.78	0.74	0.83	7.34%
YoY %	2.42%	-1.59%	29.90%	24.36%	5.41%	-10.84%	-	-
Horiz. %	153.01%	149.40%	151.81%	116.87%	93.98%	89.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos