[KIANJOO] QoQ 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- 90.96%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 311,313 280,135 304,626 266,771 290,940 276,230 261,864 12.16%
PBT 45,577 36,312 28,364 33,706 26,807 36,602 39,073 10.75%
Tax 3,358 -5,658 -8,031 -5,218 -10,451 -6,484 -7,138 -
NP 48,935 30,654 20,333 28,488 16,356 30,118 31,935 32.74%
-
NP to SH 47,032 28,194 18,381 27,294 14,293 28,453 30,601 33.00%
-
Tax Rate -7.37% 15.58% 28.31% 15.48% 38.99% 17.71% 18.27% -
Total Cost 262,378 249,481 284,293 238,283 274,584 246,112 229,929 9.15%
-
Net Worth 972,727 923,868 959,402 932,752 910,224 896,646 892,714 5.86%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,760 - 27,760 - 27,750 - 27,758 0.00%
Div Payout % 59.02% - 151.03% - 194.16% - 90.71% -
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 972,727 923,868 959,402 932,752 910,224 896,646 892,714 5.86%
NOSH 444,167 444,167 444,167 444,167 444,011 443,884 444,136 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 15.72% 10.94% 6.67% 10.68% 5.62% 10.90% 12.20% -
ROE 4.84% 3.05% 1.92% 2.93% 1.57% 3.17% 3.43% -
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 70.09 63.07 68.58 60.06 65.53 62.23 58.96 12.16%
EPS 10.59 6.35 4.14 6.14 3.21 6.41 6.89 33.01%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
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 70.09 63.07 68.58 60.06 65.50 62.19 58.96 12.16%
EPS 10.59 6.35 4.14 6.14 3.22 6.41 6.89 33.01%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
NAPS 2.19 2.08 2.16 2.10 2.0493 2.0187 2.0099 5.86%
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 3.18 3.81 3.16 3.36 3.20 2.89 3.60 -7.90%
P/EPS 21.06 37.81 52.44 32.87 65.24 28.08 30.77 -22.24%
EY 4.75 2.64 1.91 3.04 1.53 3.56 3.25 28.63%
DY 2.80 0.00 2.88 0.00 2.98 0.00 2.95 -3.40%
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 3.18 3.52 3.98 3.15 3.36 3.07 3.31 -2.62%
P/EPS 21.06 34.97 65.97 30.76 68.34 29.80 28.30 -17.80%
EY 4.75 2.86 1.52 3.25 1.46 3.36 3.53 21.77%
DY 2.80 0.00 2.29 0.00 2.84 0.00 3.21 -8.66%
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