[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -32.97%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,334,784 1,309,416 1,300,878 1,268,404 1,290,567 1,266,680 1,246,512 4.65%
PBT 144,029 140,126 116,716 85,528 147,392 166,229 164,966 -8.62%
Tax -19,601 -22,381 -19,996 -5,416 -23,653 -33,802 -33,156 -29.49%
NP 124,428 117,745 96,720 80,112 123,739 132,426 131,810 -3.75%
-
NP to SH 120,910 113,638 94,790 79,304 118,319 126,046 125,210 -2.29%
-
Tax Rate 13.61% 15.97% 17.13% 6.33% 16.05% 20.33% 20.10% -
Total Cost 1,210,356 1,191,670 1,204,158 1,188,292 1,166,828 1,134,253 1,114,702 5.62%
-
Net Worth 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 6.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 55,520 - 55,520 -
Div Payout % - - - - 46.92% - 44.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 6.43%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.32% 8.99% 7.43% 6.32% 9.59% 10.45% 10.57% -
ROE 10.59% 10.40% 9.00% 7.50% 11.38% 12.39% 12.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 300.51 294.80 292.88 285.57 290.56 285.18 280.64 4.65%
EPS 27.22 25.59 21.34 17.84 26.64 28.37 28.18 -2.27%
DPS 0.00 0.00 0.00 0.00 12.50 0.00 12.50 -
NAPS 2.57 2.46 2.37 2.38 2.34 2.29 2.34 6.43%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 300.51 294.80 292.88 285.57 290.56 285.18 280.64 4.65%
EPS 27.22 25.59 21.34 17.84 26.64 28.37 28.18 -2.27%
DPS 0.00 0.00 0.00 0.00 12.50 0.00 12.50 -
NAPS 2.57 2.46 2.37 2.38 2.34 2.29 2.34 6.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.93 2.98 3.19 3.29 3.12 3.14 2.80 -
P/RPS 0.97 1.01 1.09 1.15 1.07 1.10 1.00 -2.00%
P/EPS 10.76 11.65 14.95 18.43 11.71 11.06 9.93 5.48%
EY 9.29 8.59 6.69 5.43 8.54 9.04 10.07 -5.21%
DY 0.00 0.00 0.00 0.00 4.01 0.00 4.46 -
P/NAPS 1.14 1.21 1.35 1.38 1.33 1.37 1.20 -3.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 -
Price 2.93 3.00 3.02 3.27 3.15 3.21 2.90 -
P/RPS 0.97 1.02 1.03 1.15 1.08 1.13 1.03 -3.91%
P/EPS 10.76 11.73 14.15 18.31 11.83 11.31 10.29 3.01%
EY 9.29 8.53 7.07 5.46 8.46 8.84 9.72 -2.96%
DY 0.00 0.00 0.00 0.00 3.97 0.00 4.31 -
P/NAPS 1.14 1.22 1.27 1.37 1.35 1.40 1.24 -5.43%

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