[KIANJOO] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.39%
YoY- -0.91%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 322,638 300,618 311,313 280,135 304,626 266,771 290,940 7.14%
PBT 43,971 38,512 45,577 36,312 28,364 33,706 26,807 39.12%
Tax -9,960 -6,618 3,358 -5,658 -8,031 -5,218 -10,451 -3.15%
NP 34,011 31,894 48,935 30,654 20,333 28,488 16,356 62.98%
-
NP to SH 32,174 30,431 47,032 28,194 18,381 27,294 14,293 71.84%
-
Tax Rate 22.65% 17.18% -7.37% 15.58% 28.31% 15.48% 38.99% -
Total Cost 288,627 268,724 262,378 249,481 284,293 238,283 274,584 3.38%
-
Net Worth 1,039,352 1,003,819 972,727 923,868 959,402 932,752 910,224 9.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,760 - 27,760 - 27,760 - 27,750 0.02%
Div Payout % 86.28% - 59.02% - 151.03% - 194.16% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,039,352 1,003,819 972,727 923,868 959,402 932,752 910,224 9.25%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,011 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.54% 10.61% 15.72% 10.94% 6.67% 10.68% 5.62% -
ROE 3.10% 3.03% 4.84% 3.05% 1.92% 2.93% 1.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.64 67.68 70.09 63.07 68.58 60.06 65.53 7.11%
EPS 7.24 6.85 10.59 6.35 4.14 6.14 3.21 72.06%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
NAPS 2.34 2.26 2.19 2.08 2.16 2.10 2.05 9.23%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.64 67.68 70.09 63.07 68.58 60.06 65.50 7.14%
EPS 7.24 6.85 10.59 6.35 4.14 6.14 3.22 71.71%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
NAPS 2.34 2.26 2.19 2.08 2.16 2.10 2.0493 9.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.80 2.38 2.23 2.40 2.17 2.02 2.10 -
P/RPS 3.85 3.52 3.18 3.81 3.16 3.36 3.20 13.13%
P/EPS 38.65 34.74 21.06 37.81 52.44 32.87 65.24 -29.48%
EY 2.59 2.88 4.75 2.64 1.91 3.04 1.53 42.08%
DY 2.23 0.00 2.80 0.00 2.88 0.00 2.98 -17.58%
P/NAPS 1.20 1.05 1.02 1.15 1.00 0.96 1.02 11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 17/05/12 29/02/12 -
Price 2.90 2.66 2.23 2.22 2.73 1.89 2.20 -
P/RPS 3.99 3.93 3.18 3.52 3.98 3.15 3.36 12.15%
P/EPS 40.04 38.83 21.06 34.97 65.97 30.76 68.34 -30.00%
EY 2.50 2.58 4.75 2.86 1.52 3.25 1.46 43.17%
DY 2.16 0.00 2.80 0.00 2.29 0.00 2.84 -16.69%
P/NAPS 1.24 1.18 1.02 1.07 1.26 0.90 1.07 10.33%

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