[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.82%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,246,512 1,202,472 1,162,845 1,135,376 1,142,794 1,067,084 1,083,806 9.78%
PBT 164,966 154,048 143,959 131,176 124,140 134,824 142,792 10.11%
Tax -33,156 -26,472 -15,549 -25,209 -26,498 -20,872 -33,047 0.21%
NP 131,810 127,576 128,410 105,966 97,642 113,952 109,745 13.00%
-
NP to SH 125,210 121,724 120,901 98,492 91,350 109,176 104,044 13.15%
-
Tax Rate 20.10% 17.18% 10.80% 19.22% 21.35% 15.48% 23.14% -
Total Cost 1,114,702 1,074,896 1,034,435 1,029,409 1,045,152 953,132 974,061 9.41%
-
Net Worth 1,039,352 1,003,819 972,727 923,868 959,402 932,752 910,365 9.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 55,520 - 55,520 - 55,520 - 55,510 0.01%
Div Payout % 44.34% - 45.92% - 60.78% - 53.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,039,352 1,003,819 972,727 923,868 959,402 932,752 910,365 9.24%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,080 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.57% 10.61% 11.04% 9.33% 8.54% 10.68% 10.13% -
ROE 12.05% 12.13% 12.43% 10.66% 9.52% 11.70% 11.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 280.64 270.72 261.80 255.62 257.29 240.24 244.06 9.76%
EPS 28.18 27.40 27.22 22.17 20.56 24.56 23.42 13.14%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.34 2.26 2.19 2.08 2.16 2.10 2.05 9.23%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 280.64 270.72 261.80 255.62 257.29 240.24 244.01 9.78%
EPS 28.18 27.40 27.22 22.17 20.56 24.56 23.42 13.14%
DPS 12.50 0.00 12.50 0.00 12.50 0.00 12.50 0.00%
NAPS 2.34 2.26 2.19 2.08 2.16 2.10 2.0496 9.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.80 2.38 2.23 2.40 2.17 2.02 2.10 -
P/RPS 1.00 0.88 0.85 0.94 0.84 0.84 0.86 10.58%
P/EPS 9.93 8.68 8.19 10.82 10.55 8.22 8.96 7.09%
EY 10.07 11.51 12.21 9.24 9.48 12.17 11.16 -6.62%
DY 4.46 0.00 5.61 0.00 5.76 0.00 5.95 -17.49%
P/NAPS 1.20 1.05 1.02 1.15 1.00 0.96 1.02 11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 17/05/12 29/02/12 -
Price 2.90 2.66 2.23 2.22 2.73 1.89 2.20 -
P/RPS 1.03 0.98 0.85 0.87 1.06 0.79 0.90 9.42%
P/EPS 10.29 9.71 8.19 10.01 13.27 7.69 9.39 6.29%
EY 9.72 10.30 12.21 9.99 7.53 13.01 10.65 -5.91%
DY 4.31 0.00 5.61 0.00 4.58 0.00 5.68 -16.82%
P/NAPS 1.24 1.18 1.02 1.07 1.26 0.90 1.07 10.33%

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