[KIANJOO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.3%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 340,557 326,754 322,638 300,618 311,313 280,135 304,626 7.69%
PBT 22,720 42,189 43,971 38,512 45,577 36,312 28,364 -13.71%
Tax 1,699 -8,774 -9,960 -6,618 3,358 -5,658 -8,031 -
NP 24,419 33,415 34,011 31,894 48,935 30,654 20,333 12.94%
-
NP to SH 23,784 31,930 32,174 30,431 47,032 28,194 18,381 18.68%
-
Tax Rate -7.48% 20.80% 22.65% 17.18% -7.37% 15.58% 28.31% -
Total Cost 316,138 293,339 288,627 268,724 262,378 249,481 284,293 7.31%
-
Net Worth 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,760 - 27,760 - 27,760 - 27,760 0.00%
Div Payout % 116.72% - 86.28% - 59.02% - 151.03% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,039,352 1,017,144 1,039,352 1,003,819 972,727 923,868 959,402 5.46%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.17% 10.23% 10.54% 10.61% 15.72% 10.94% 6.67% -
ROE 2.29% 3.14% 3.10% 3.03% 4.84% 3.05% 1.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.67 73.57 72.64 67.68 70.09 63.07 68.58 7.69%
EPS 5.36 7.19 7.24 6.85 10.59 6.35 4.14 18.73%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
NAPS 2.34 2.29 2.34 2.26 2.19 2.08 2.16 5.46%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.67 73.57 72.64 67.68 70.09 63.07 68.58 7.69%
EPS 5.36 7.19 7.24 6.85 10.59 6.35 4.14 18.73%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 6.25 0.00%
NAPS 2.34 2.29 2.34 2.26 2.19 2.08 2.16 5.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.12 3.14 2.80 2.38 2.23 2.40 2.17 -
P/RPS 4.07 4.27 3.85 3.52 3.18 3.81 3.16 18.32%
P/EPS 58.27 43.68 38.65 34.74 21.06 37.81 52.44 7.26%
EY 1.72 2.29 2.59 2.88 4.75 2.64 1.91 -6.72%
DY 2.00 0.00 2.23 0.00 2.80 0.00 2.88 -21.52%
P/NAPS 1.33 1.37 1.20 1.05 1.02 1.15 1.00 20.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 26/11/13 20/08/13 21/05/13 19/02/13 20/11/12 27/08/12 -
Price 3.15 3.21 2.90 2.66 2.23 2.22 2.73 -
P/RPS 4.11 4.36 3.99 3.93 3.18 3.52 3.98 2.15%
P/EPS 58.83 44.65 40.04 38.83 21.06 34.97 65.97 -7.33%
EY 1.70 2.24 2.50 2.58 4.75 2.86 1.52 7.72%
DY 1.98 0.00 2.16 0.00 2.80 0.00 2.29 -9.21%
P/NAPS 1.35 1.40 1.24 1.18 1.02 1.07 1.26 4.69%

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