[KIANJOO] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.69%
YoY- 50.02%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 403,826 391,801 345,930 352,722 331,623 333,338 317,101 17.47%
PBT 55,711 42,433 36,033 38,934 46,737 36,976 21,382 89.23%
Tax -10,188 -5,326 -6,586 -2,815 -6,788 -8,644 -1,354 283.51%
NP 45,523 37,107 29,447 36,119 39,949 28,332 20,028 72.78%
-
NP to SH 44,248 35,279 28,308 35,681 37,834 27,569 19,826 70.69%
-
Tax Rate 18.29% 12.55% 18.28% 7.23% 14.52% 23.38% 6.33% -
Total Cost 358,303 354,694 316,483 316,603 291,674 305,006 297,073 13.29%
-
Net Worth 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 13.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 13.54%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.27% 9.47% 8.51% 10.24% 12.05% 8.50% 6.32% -
ROE 3.46% 2.92% 2.41% 3.14% 3.46% 2.62% 1.88% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.92 88.21 77.88 79.41 74.66 75.05 71.39 17.47%
EPS 9.96 7.95 6.37 8.03 8.52 6.21 4.46 70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.72 2.65 2.56 2.46 2.37 2.38 13.54%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.92 88.21 77.88 79.41 74.66 75.05 71.39 17.47%
EPS 9.96 7.95 6.37 8.03 8.52 6.21 4.46 70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.72 2.65 2.56 2.46 2.37 2.38 13.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.10 3.15 3.08 2.93 2.98 3.19 3.29 -
P/RPS 3.41 3.57 3.95 3.69 3.99 4.25 4.61 -18.19%
P/EPS 31.12 39.66 48.33 36.47 34.98 51.39 73.71 -43.69%
EY 3.21 2.52 2.07 2.74 2.86 1.95 1.36 77.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.16 1.16 1.14 1.21 1.35 1.38 -15.06%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 18/08/15 20/05/15 25/02/15 19/11/14 28/08/14 30/05/14 -
Price 3.36 3.00 3.05 2.93 3.00 3.02 3.27 -
P/RPS 3.70 3.40 3.92 3.69 4.02 4.02 4.58 -13.24%
P/EPS 33.73 37.77 47.86 36.47 35.22 48.66 73.26 -40.34%
EY 2.96 2.65 2.09 2.74 2.84 2.06 1.37 67.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.15 1.14 1.22 1.27 1.37 -9.97%

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