[KIANJOO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.28%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,363,613 1,334,784 1,322,619 1,317,750 1,307,050 1,290,567 1,261,323 5.34%
PBT 158,680 144,029 127,815 123,267 130,262 147,392 170,249 -4.58%
Tax -24,833 -19,601 -15,087 -17,073 -18,389 -23,653 -21,994 8.43%
NP 133,847 124,428 112,728 106,194 111,873 123,739 148,255 -6.59%
-
NP to SH 129,392 120,910 109,013 103,109 107,714 118,319 141,567 -5.82%
-
Tax Rate 15.65% 13.61% 11.80% 13.85% 14.12% 16.05% 12.92% -
Total Cost 1,229,766 1,210,356 1,209,891 1,211,556 1,195,177 1,166,828 1,113,068 6.87%
-
Net Worth 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 10.23%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 27,760 27,760 55,520 55,520 55,520 -
Div Payout % - - 25.47% 26.92% 51.54% 46.92% 39.22% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,177,044 1,137,069 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 10.23%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.82% 9.32% 8.52% 8.06% 8.56% 9.59% 11.75% -
ROE 10.99% 10.63% 9.98% 9.79% 10.19% 11.38% 13.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 307.00 300.51 297.77 296.68 294.27 290.56 283.97 5.34%
EPS 29.13 27.22 24.54 23.21 24.25 26.64 31.87 -5.82%
DPS 0.00 0.00 6.25 6.25 12.50 12.50 12.50 -
NAPS 2.65 2.56 2.46 2.37 2.38 2.34 2.29 10.23%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 307.00 300.51 297.77 296.68 294.27 290.56 283.97 5.34%
EPS 29.13 27.22 24.54 23.21 24.25 26.64 31.87 -5.82%
DPS 0.00 0.00 6.25 6.25 12.50 12.50 12.50 -
NAPS 2.65 2.56 2.46 2.37 2.38 2.34 2.29 10.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.08 2.93 2.98 3.19 3.29 3.12 3.14 -
P/RPS 1.00 0.97 1.00 1.08 1.12 1.07 1.11 -6.72%
P/EPS 10.57 10.76 12.14 13.74 13.57 11.71 9.85 4.82%
EY 9.46 9.29 8.24 7.28 7.37 8.54 10.15 -4.58%
DY 0.00 0.00 2.10 1.96 3.80 4.01 3.98 -
P/NAPS 1.16 1.14 1.21 1.35 1.38 1.33 1.37 -10.50%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 25/02/15 19/11/14 28/08/14 30/05/14 19/02/14 26/11/13 -
Price 3.05 2.93 3.00 3.02 3.27 3.15 3.21 -
P/RPS 0.99 0.97 1.01 1.02 1.11 1.08 1.13 -8.44%
P/EPS 10.47 10.76 12.22 13.01 13.48 11.83 10.07 2.63%
EY 9.55 9.29 8.18 7.69 7.42 8.46 9.93 -2.57%
DY 0.00 0.00 2.08 2.07 3.82 3.97 3.89 -
P/NAPS 1.15 1.14 1.22 1.27 1.37 1.35 1.40 -12.30%

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