[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.0%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 650,439 317,101 1,290,567 950,010 623,256 300,618 1,162,845 -32.18%
PBT 58,358 21,382 147,392 124,672 82,483 38,512 143,959 -45.31%
Tax -9,998 -1,354 -23,653 -25,352 -16,578 -6,618 -15,549 -25.56%
NP 48,360 20,028 123,739 99,320 65,905 31,894 128,410 -47.94%
-
NP to SH 47,395 19,826 118,319 94,535 62,605 30,431 120,901 -46.52%
-
Tax Rate 17.13% 6.33% 16.05% 20.33% 20.10% 17.18% 10.80% -
Total Cost 602,079 297,073 1,166,828 850,690 557,351 268,724 1,034,435 -30.35%
-
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 55,520 - 27,760 - 55,520 -
Div Payout % - - 46.92% - 44.34% - 45.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 972,727 5.42%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.43% 6.32% 9.59% 10.45% 10.57% 10.61% 11.04% -
ROE 4.50% 1.88% 11.38% 9.29% 6.02% 3.03% 12.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 146.44 71.39 290.56 213.89 140.32 67.68 261.80 -32.18%
EPS 10.67 4.46 26.64 21.28 14.09 6.85 27.22 -46.53%
DPS 0.00 0.00 12.50 0.00 6.25 0.00 12.50 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 146.44 71.39 290.56 213.89 140.32 67.68 261.80 -32.18%
EPS 10.67 4.46 26.64 21.28 14.09 6.85 27.22 -46.53%
DPS 0.00 0.00 12.50 0.00 6.25 0.00 12.50 -
NAPS 2.37 2.38 2.34 2.29 2.34 2.26 2.19 5.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.19 3.29 3.12 3.14 2.80 2.38 2.23 -
P/RPS 2.18 4.61 1.07 1.47 2.00 3.52 0.85 87.68%
P/EPS 29.90 73.71 11.71 14.75 19.87 34.74 8.19 137.65%
EY 3.34 1.36 8.54 6.78 5.03 2.88 12.21 -57.96%
DY 0.00 0.00 4.01 0.00 2.23 0.00 5.61 -
P/NAPS 1.35 1.38 1.33 1.37 1.20 1.05 1.02 20.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 -
Price 3.02 3.27 3.15 3.21 2.90 2.66 2.23 -
P/RPS 2.06 4.58 1.08 1.50 2.07 3.93 0.85 80.71%
P/EPS 28.30 73.26 11.83 15.08 20.57 38.83 8.19 129.08%
EY 3.53 1.37 8.46 6.63 4.86 2.58 12.21 -56.37%
DY 0.00 0.00 3.97 0.00 2.16 0.00 5.61 -
P/NAPS 1.27 1.37 1.35 1.40 1.24 1.18 1.02 15.78%

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