[KIANJOO] QoQ 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- -32.66%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 300,618 311,313 280,135 304,626 266,771 290,940 276,230 5.79%
PBT 38,512 45,577 36,312 28,364 33,706 26,807 36,602 3.44%
Tax -6,618 3,358 -5,658 -8,031 -5,218 -10,451 -6,484 1.37%
NP 31,894 48,935 30,654 20,333 28,488 16,356 30,118 3.88%
-
NP to SH 30,431 47,032 28,194 18,381 27,294 14,293 28,453 4.57%
-
Tax Rate 17.18% -7.37% 15.58% 28.31% 15.48% 38.99% 17.71% -
Total Cost 268,724 262,378 249,481 284,293 238,283 274,584 246,112 6.02%
-
Net Worth 1,003,819 972,727 923,868 959,402 932,752 910,224 896,646 7.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 27,760 - 27,760 - 27,750 - -
Div Payout % - 59.02% - 151.03% - 194.16% - -
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 1,003,819 972,727 923,868 959,402 932,752 910,224 896,646 7.81%
NOSH 444,167 444,167 444,167 444,167 444,167 444,011 443,884 0.04%
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% 15.72% 10.94% 6.67% 10.68% 5.62% 10.90% -
ROE 3.03% 4.84% 3.05% 1.92% 2.93% 1.57% 3.17% -
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 70.09 63.07 68.58 60.06 65.53 62.23 5.75%
EPS 6.85 10.59 6.35 4.14 6.14 3.21 6.41 4.52%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 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 70.09 63.07 68.58 60.06 65.50 62.19 5.79%
EPS 6.85 10.59 6.35 4.14 6.14 3.22 6.41 4.52%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 0.00 -
NAPS 2.26 2.19 2.08 2.16 2.10 2.0493 2.0187 7.81%
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 3.18 3.81 3.16 3.36 3.20 2.89 14.03%
P/EPS 34.74 21.06 37.81 52.44 32.87 65.24 28.08 15.23%
EY 2.88 4.75 2.64 1.91 3.04 1.53 3.56 -13.16%
DY 0.00 2.80 0.00 2.88 0.00 2.98 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 3.18 3.52 3.98 3.15 3.36 3.07 17.87%
P/EPS 38.83 21.06 34.97 65.97 30.76 68.34 29.80 19.27%
EY 2.58 4.75 2.86 1.52 3.25 1.46 3.36 -16.13%
DY 0.00 2.80 0.00 2.29 0.00 2.84 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