[KIANJOO] QoQ TTM 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- -12.14%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,196,692 1,162,845 1,142,472 1,138,567 1,095,805 1,084,340 1,072,609 7.56%
PBT 148,765 143,959 125,189 125,479 136,188 141,038 148,229 0.24%
Tax -16,949 -15,549 -29,358 -30,184 -29,291 -31,293 -30,115 -31.80%
NP 131,816 128,410 95,831 95,295 106,897 109,745 118,114 7.58%
-
NP to SH 124,038 120,901 88,162 88,421 100,641 104,044 112,858 6.49%
-
Tax Rate 11.39% 10.80% 23.45% 24.06% 21.51% 22.19% 20.32% -
Total Cost 1,064,876 1,034,435 1,046,641 1,043,272 988,908 974,595 954,495 7.56%
-
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 55,520 55,520 55,511 55,511 55,509 55,509 61,050 -6.12%
Div Payout % 44.76% 45.92% 62.97% 62.78% 55.16% 53.35% 54.09% -
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 444,167 444,167 444,167 444,167 444,167 444,167 443,884 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 11.02% 11.04% 8.39% 8.37% 9.76% 10.12% 11.01% -
ROE 12.36% 12.43% 9.54% 9.22% 10.79% 11.43% 12.59% -
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 269.42 261.80 257.22 256.34 246.71 244.21 241.64 7.51%
EPS 27.93 27.22 19.85 19.91 22.66 23.43 25.43 6.44%
DPS 12.50 12.50 12.50 12.50 12.50 12.50 13.75 -6.15%
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 269.42 261.80 257.22 256.34 246.71 244.13 241.49 7.56%
EPS 27.93 27.22 19.85 19.91 22.66 23.42 25.41 6.50%
DPS 12.50 12.50 12.50 12.50 12.50 12.50 13.74 -6.10%
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 0.88 0.85 0.93 0.85 0.82 0.86 0.74 12.23%
P/EPS 8.52 8.19 12.09 10.90 8.92 8.96 7.08 13.12%
EY 11.73 12.21 8.27 9.17 11.22 11.16 14.13 -11.66%
DY 5.25 5.61 5.21 5.76 6.19 5.95 7.64 -22.11%
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 0.99 0.85 0.86 1.07 0.77 0.90 0.79 16.21%
P/EPS 9.53 8.19 11.18 13.71 8.34 9.39 7.51 17.19%
EY 10.50 12.21 8.94 7.29 11.99 10.65 13.31 -14.61%
DY 4.70 5.61 5.63 4.58 6.61 5.68 7.20 -24.72%
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