[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 139.05%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 345,930 1,334,784 982,062 650,439 317,101 1,290,567 950,010 -49.03%
PBT 36,033 144,029 105,095 58,358 21,382 147,392 124,672 -56.31%
Tax -6,586 -19,601 -16,786 -9,998 -1,354 -23,653 -25,352 -59.31%
NP 29,447 124,428 88,309 48,360 20,028 123,739 99,320 -55.56%
-
NP to SH 28,308 120,910 85,229 47,395 19,826 118,319 94,535 -55.27%
-
Tax Rate 18.28% 13.61% 15.97% 17.13% 6.33% 16.05% 20.33% -
Total Cost 316,483 1,210,356 893,753 602,079 297,073 1,166,828 850,690 -48.30%
-
Net Worth 1,177,044 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 10.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 55,520 - -
Div Payout % - - - - - 46.92% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,177,044 1,141,511 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 10.23%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.51% 9.32% 8.99% 7.43% 6.32% 9.59% 10.45% -
ROE 2.41% 10.59% 7.80% 4.50% 1.88% 11.38% 9.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 77.88 300.51 221.10 146.44 71.39 290.56 213.89 -49.04%
EPS 6.37 27.22 19.19 10.67 4.46 26.64 21.28 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
NAPS 2.65 2.57 2.46 2.37 2.38 2.34 2.29 10.23%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 77.88 300.51 221.10 146.44 71.39 290.56 213.89 -49.04%
EPS 6.37 27.22 19.19 10.67 4.46 26.64 21.28 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
NAPS 2.65 2.57 2.46 2.37 2.38 2.34 2.29 10.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.08 2.93 2.98 3.19 3.29 3.12 3.14 -
P/RPS 3.95 0.97 1.35 2.18 4.61 1.07 1.47 93.39%
P/EPS 48.33 10.76 15.53 29.90 73.71 11.71 14.75 120.76%
EY 2.07 9.29 6.44 3.34 1.36 8.54 6.78 -54.69%
DY 0.00 0.00 0.00 0.00 0.00 4.01 0.00 -
P/NAPS 1.16 1.14 1.21 1.35 1.38 1.33 1.37 -10.50%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 25/02/15 19/11/14 28/08/14 30/05/14 19/02/14 26/11/13 -
Price 3.05 2.93 3.00 3.02 3.27 3.15 3.21 -
P/RPS 3.92 0.97 1.36 2.06 4.58 1.08 1.50 89.83%
P/EPS 47.86 10.76 15.63 28.30 73.26 11.83 15.08 116.11%
EY 2.09 9.29 6.40 3.53 1.37 8.46 6.63 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 1.15 1.14 1.22 1.27 1.37 1.35 1.40 -12.30%

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