[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.34%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 300,618 1,162,845 851,532 571,397 266,771 1,083,806 792,865 -47.58%
PBT 38,512 143,959 98,382 62,070 33,706 142,792 115,984 -52.01%
Tax -6,618 -15,549 -18,907 -13,249 -5,218 -33,047 -22,595 -55.86%
NP 31,894 128,410 79,475 48,821 28,488 109,745 93,389 -51.10%
-
NP to SH 30,431 120,901 73,869 45,675 27,294 104,044 89,751 -51.34%
-
Tax Rate 17.18% 10.80% 19.22% 21.35% 15.48% 23.14% 19.48% -
Total Cost 268,724 1,034,435 772,057 522,576 238,283 974,061 699,476 -47.12%
-
Net Worth 1,003,819 972,727 923,868 959,402 932,752 910,365 897,065 7.77%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 55,520 - 27,760 - 55,510 - -
Div Payout % - 45.92% - 60.78% - 53.35% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,003,819 972,727 923,868 959,402 932,752 910,365 897,065 7.77%
NOSH 444,167 444,167 444,167 444,167 444,167 444,080 444,092 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.61% 11.04% 9.33% 8.54% 10.68% 10.13% 11.78% -
ROE 3.03% 12.43% 8.00% 4.76% 2.93% 11.43% 10.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.68 261.80 191.71 128.64 60.06 244.06 178.54 -47.59%
EPS 6.85 27.22 16.63 10.28 6.14 23.42 20.21 -51.35%
DPS 0.00 12.50 0.00 6.25 0.00 12.50 0.00 -
NAPS 2.26 2.19 2.08 2.16 2.10 2.05 2.02 7.76%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.68 261.80 191.71 128.64 60.06 244.01 178.51 -47.58%
EPS 6.85 27.22 16.63 10.28 6.14 23.42 20.21 -51.35%
DPS 0.00 12.50 0.00 6.25 0.00 12.50 0.00 -
NAPS 2.26 2.19 2.08 2.16 2.10 2.0496 2.0197 7.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.38 2.23 2.40 2.17 2.02 2.10 1.80 -
P/RPS 3.52 0.85 1.25 1.69 3.36 0.86 1.01 129.69%
P/EPS 34.74 8.19 14.43 21.10 32.87 8.96 8.91 147.51%
EY 2.88 12.21 6.93 4.74 3.04 11.16 11.23 -59.60%
DY 0.00 5.61 0.00 2.88 0.00 5.95 0.00 -
P/NAPS 1.05 1.02 1.15 1.00 0.96 1.02 0.89 11.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 19/02/13 20/11/12 27/08/12 17/05/12 29/02/12 17/11/11 -
Price 2.66 2.23 2.22 2.73 1.89 2.20 1.91 -
P/RPS 3.93 0.85 1.16 2.12 3.15 0.90 1.07 137.86%
P/EPS 38.83 8.19 13.35 26.55 30.76 9.39 9.45 156.32%
EY 2.58 12.21 7.49 3.77 3.25 10.65 10.58 -60.93%
DY 0.00 5.61 0.00 2.29 0.00 5.68 0.00 -
P/NAPS 1.18 1.02 1.07 1.26 0.90 1.07 0.95 15.53%

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