[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.77%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,162,845 851,532 571,397 266,771 1,083,806 792,865 517,170 71.20%
PBT 143,959 98,382 62,070 33,706 142,792 115,984 77,629 50.65%
Tax -15,549 -18,907 -13,249 -5,218 -33,047 -22,595 -14,358 5.43%
NP 128,410 79,475 48,821 28,488 109,745 93,389 63,271 59.95%
-
NP to SH 120,901 73,869 45,675 27,294 104,044 89,751 61,298 56.95%
-
Tax Rate 10.80% 19.22% 21.35% 15.48% 23.14% 19.48% 18.50% -
Total Cost 1,034,435 772,057 522,576 238,283 974,061 699,476 453,899 72.74%
-
Net Worth 972,727 923,868 959,402 932,752 910,365 897,065 892,818 5.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 55,520 - 27,760 - 55,510 - 27,761 58.40%
Div Payout % 45.92% - 60.78% - 53.35% - 45.29% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 972,727 923,868 959,402 932,752 910,365 897,065 892,818 5.85%
NOSH 444,167 444,167 444,167 444,167 444,080 444,092 444,188 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.04% 9.33% 8.54% 10.68% 10.13% 11.78% 12.23% -
ROE 12.43% 8.00% 4.76% 2.93% 11.43% 10.00% 6.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 261.80 191.71 128.64 60.06 244.06 178.54 116.43 71.21%
EPS 27.22 16.63 10.28 6.14 23.42 20.21 13.80 56.95%
DPS 12.50 0.00 6.25 0.00 12.50 0.00 6.25 58.40%
NAPS 2.19 2.08 2.16 2.10 2.05 2.02 2.01 5.85%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 261.80 191.71 128.64 60.06 244.01 178.51 116.44 71.20%
EPS 27.22 16.63 10.28 6.14 23.42 20.21 13.80 56.95%
DPS 12.50 0.00 6.25 0.00 12.50 0.00 6.25 58.40%
NAPS 2.19 2.08 2.16 2.10 2.0496 2.0197 2.0101 5.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.23 2.40 2.17 2.02 2.10 1.80 2.12 -
P/RPS 0.85 1.25 1.69 3.36 0.86 1.01 1.82 -39.66%
P/EPS 8.19 14.43 21.10 32.87 8.96 8.91 15.36 -34.11%
EY 12.21 6.93 4.74 3.04 11.16 11.23 6.51 51.79%
DY 5.61 0.00 2.88 0.00 5.95 0.00 2.95 53.19%
P/NAPS 1.02 1.15 1.00 0.96 1.02 0.89 1.05 -1.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 20/11/12 27/08/12 17/05/12 29/02/12 17/11/11 16/08/11 -
Price 2.23 2.22 2.73 1.89 2.20 1.91 1.95 -
P/RPS 0.85 1.16 2.12 3.15 0.90 1.07 1.67 -36.12%
P/EPS 8.19 13.35 26.55 30.76 9.39 9.45 14.13 -30.36%
EY 12.21 7.49 3.77 3.25 10.65 10.58 7.08 43.57%
DY 5.61 0.00 2.29 0.00 5.68 0.00 3.21 44.84%
P/NAPS 1.02 1.07 1.26 0.90 1.07 0.95 0.97 3.39%

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