[KIANJOO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.42%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,322,619 1,317,750 1,307,050 1,290,567 1,261,323 1,214,704 1,196,692 6.89%
PBT 127,815 123,267 130,262 147,392 170,249 164,372 148,765 -9.61%
Tax -15,087 -17,073 -18,389 -23,653 -21,994 -18,878 -16,949 -7.45%
NP 112,728 106,194 111,873 123,739 148,255 145,494 131,816 -9.89%
-
NP to SH 109,013 103,109 107,714 118,319 141,567 137,831 124,038 -8.24%
-
Tax Rate 11.80% 13.85% 14.12% 16.05% 12.92% 11.48% 11.39% -
Total Cost 1,209,891 1,211,556 1,195,177 1,166,828 1,113,068 1,069,210 1,064,876 8.87%
-
Net Worth 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 5.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,760 27,760 55,520 55,520 55,520 55,520 55,520 -36.97%
Div Payout % 25.47% 26.92% 51.54% 46.92% 39.22% 40.28% 44.76% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,092,652 1,052,677 1,057,119 1,039,352 1,017,144 1,039,352 1,003,819 5.81%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.52% 8.06% 8.56% 9.59% 11.75% 11.98% 11.02% -
ROE 9.98% 9.79% 10.19% 11.38% 13.92% 13.26% 12.36% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 297.77 296.68 294.27 290.56 283.97 273.48 269.42 6.89%
EPS 24.54 23.21 24.25 26.64 31.87 31.03 27.93 -8.25%
DPS 6.25 6.25 12.50 12.50 12.50 12.50 12.50 -36.97%
NAPS 2.46 2.37 2.38 2.34 2.29 2.34 2.26 5.81%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 297.77 296.68 294.27 290.56 283.97 273.48 269.42 6.89%
EPS 24.54 23.21 24.25 26.64 31.87 31.03 27.93 -8.25%
DPS 6.25 6.25 12.50 12.50 12.50 12.50 12.50 -36.97%
NAPS 2.46 2.37 2.38 2.34 2.29 2.34 2.26 5.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.98 3.19 3.29 3.12 3.14 2.80 2.38 -
P/RPS 1.00 1.08 1.12 1.07 1.11 1.02 0.88 8.88%
P/EPS 12.14 13.74 13.57 11.71 9.85 9.02 8.52 26.59%
EY 8.24 7.28 7.37 8.54 10.15 11.08 11.73 -20.96%
DY 2.10 1.96 3.80 4.01 3.98 4.46 5.25 -45.68%
P/NAPS 1.21 1.35 1.38 1.33 1.37 1.20 1.05 9.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 28/08/14 30/05/14 19/02/14 26/11/13 20/08/13 21/05/13 -
Price 3.00 3.02 3.27 3.15 3.21 2.90 2.66 -
P/RPS 1.01 1.02 1.11 1.08 1.13 1.06 0.99 1.34%
P/EPS 12.22 13.01 13.48 11.83 10.07 9.35 9.53 18.01%
EY 8.18 7.69 7.42 8.46 9.93 10.70 10.50 -15.32%
DY 2.08 2.07 3.82 3.97 3.89 4.31 4.70 -41.89%
P/NAPS 1.22 1.27 1.37 1.35 1.40 1.24 1.18 2.24%

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