[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 63.67%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 950,010 623,256 300,618 1,162,845 851,532 571,397 266,771 133.01%
PBT 124,672 82,483 38,512 143,959 98,382 62,070 33,706 138.98%
Tax -25,352 -16,578 -6,618 -15,549 -18,907 -13,249 -5,218 186.58%
NP 99,320 65,905 31,894 128,410 79,475 48,821 28,488 129.74%
-
NP to SH 94,535 62,605 30,431 120,901 73,869 45,675 27,294 128.74%
-
Tax Rate 20.33% 20.10% 17.18% 10.80% 19.22% 21.35% 15.48% -
Total Cost 850,690 557,351 268,724 1,034,435 772,057 522,576 238,283 133.40%
-
Net Worth 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 932,752 5.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 27,760 - 55,520 - 27,760 - -
Div Payout % - 44.34% - 45.92% - 60.78% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 932,752 5.93%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.45% 10.57% 10.61% 11.04% 9.33% 8.54% 10.68% -
ROE 9.29% 6.02% 3.03% 12.43% 8.00% 4.76% 2.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.89 140.32 67.68 261.80 191.71 128.64 60.06 133.02%
EPS 21.28 14.09 6.85 27.22 16.63 10.28 6.14 128.84%
DPS 0.00 6.25 0.00 12.50 0.00 6.25 0.00 -
NAPS 2.29 2.34 2.26 2.19 2.08 2.16 2.10 5.93%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.89 140.32 67.68 261.80 191.71 128.64 60.06 133.02%
EPS 21.28 14.09 6.85 27.22 16.63 10.28 6.14 128.84%
DPS 0.00 6.25 0.00 12.50 0.00 6.25 0.00 -
NAPS 2.29 2.34 2.26 2.19 2.08 2.16 2.10 5.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.14 2.80 2.38 2.23 2.40 2.17 2.02 -
P/RPS 1.47 2.00 3.52 0.85 1.25 1.69 3.36 -42.34%
P/EPS 14.75 19.87 34.74 8.19 14.43 21.10 32.87 -41.35%
EY 6.78 5.03 2.88 12.21 6.93 4.74 3.04 70.61%
DY 0.00 2.23 0.00 5.61 0.00 2.88 0.00 -
P/NAPS 1.37 1.20 1.05 1.02 1.15 1.00 0.96 26.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 17/05/12 -
Price 3.21 2.90 2.66 2.23 2.22 2.73 1.89 -
P/RPS 1.50 2.07 3.93 0.85 1.16 2.12 3.15 -38.99%
P/EPS 15.08 20.57 38.83 8.19 13.35 26.55 30.76 -37.79%
EY 6.63 4.86 2.58 12.21 7.49 3.77 3.25 60.77%
DY 0.00 2.16 0.00 5.61 0.00 2.29 0.00 -
P/NAPS 1.40 1.24 1.18 1.02 1.07 1.26 0.90 34.21%

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