[KIANJOO] YoY TTM 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- 2.59%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,684,034 1,363,613 1,307,050 1,196,692 1,095,805 1,031,237 904,865 10.89%
PBT 145,542 158,680 130,262 148,765 136,188 144,284 79,524 10.58%
Tax -26,461 -24,833 -18,389 -16,949 -29,291 -29,616 -16,774 7.88%
NP 119,081 133,847 111,873 131,816 106,897 114,668 62,750 11.25%
-
NP to SH 114,874 129,392 107,714 124,038 100,641 110,779 58,724 11.82%
-
Tax Rate 18.18% 15.65% 14.12% 11.39% 21.51% 20.53% 21.09% -
Total Cost 1,564,953 1,229,766 1,195,177 1,064,876 988,908 916,569 842,115 10.87%
-
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 8,883 - 55,520 55,520 55,509 61,029 22,210 -14.15%
Div Payout % 7.73% - 51.54% 44.76% 55.16% 55.09% 37.82% -
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 7.07% 9.82% 8.56% 11.02% 9.76% 11.12% 6.93% -
ROE 8.89% 10.99% 10.19% 12.36% 10.79% 12.41% 7.04% -
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 379.14 307.00 294.27 269.42 246.71 232.13 203.84 10.88%
EPS 25.86 29.13 24.25 27.93 22.66 24.94 13.23 11.80%
DPS 2.00 0.00 12.50 12.50 12.50 13.75 5.00 -14.15%
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 379.14 307.00 294.27 269.42 246.71 232.17 203.72 10.89%
EPS 25.86 29.13 24.25 27.93 22.66 24.94 13.22 11.82%
DPS 2.00 0.00 12.50 12.50 12.50 13.74 5.00 -14.15%
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 0.83 1.00 1.12 0.88 0.82 0.91 0.61 5.26%
P/EPS 12.14 10.57 13.57 8.52 8.92 8.50 9.45 4.25%
EY 8.24 9.46 7.37 11.73 11.22 11.76 10.58 -4.07%
DY 0.64 0.00 3.80 5.25 6.19 6.49 4.00 -26.29%
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 0.83 0.99 1.11 0.99 0.77 0.91 0.57 6.45%
P/EPS 12.14 10.47 13.48 9.53 8.34 8.46 8.84 5.42%
EY 8.24 9.55 7.42 10.50 11.99 11.82 11.31 -5.13%
DY 0.64 0.00 3.82 4.70 6.61 6.52 4.27 -27.09%
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