[KIANJOO] QoQ TTM 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- -3.27%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,162,845 1,142,472 1,138,567 1,095,805 1,084,340 1,072,609 1,055,971 6.60%
PBT 143,959 125,189 125,479 136,188 141,038 148,229 151,813 -3.46%
Tax -15,549 -29,358 -30,184 -29,291 -31,293 -30,115 -31,126 -36.90%
NP 128,410 95,831 95,295 106,897 109,745 118,114 120,687 4.20%
-
NP to SH 120,901 88,162 88,421 100,641 104,044 112,858 116,039 2.76%
-
Tax Rate 10.80% 23.45% 24.06% 21.51% 22.19% 20.32% 20.50% -
Total Cost 1,034,435 1,046,641 1,043,272 988,908 974,595 954,495 935,284 6.91%
-
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 55,520 55,511 55,511 55,509 55,509 61,050 61,050 -6.10%
Div Payout % 45.92% 62.97% 62.78% 55.16% 53.35% 54.09% 52.61% -
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 444,167 444,167 444,167 444,167 444,167 443,884 444,136 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 11.04% 8.39% 8.37% 9.76% 10.12% 11.01% 11.43% -
ROE 12.43% 9.54% 9.22% 10.79% 11.43% 12.59% 13.00% -
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 261.80 257.22 256.34 246.71 244.21 241.64 237.76 6.60%
EPS 27.22 19.85 19.91 22.66 23.43 25.43 26.13 2.74%
DPS 12.50 12.50 12.50 12.50 12.50 13.75 13.75 -6.12%
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 261.80 257.22 256.34 246.71 244.13 241.49 237.74 6.60%
EPS 27.22 19.85 19.91 22.66 23.42 25.41 26.13 2.74%
DPS 12.50 12.50 12.50 12.50 12.50 13.74 13.74 -6.08%
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 0.85 0.93 0.85 0.82 0.86 0.74 0.89 -3.00%
P/EPS 8.19 12.09 10.90 8.92 8.96 7.08 8.11 0.65%
EY 12.21 8.27 9.17 11.22 11.16 14.13 12.32 -0.59%
DY 5.61 5.21 5.76 6.19 5.95 7.64 6.49 -9.21%
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 0.85 0.86 1.07 0.77 0.90 0.79 0.82 2.41%
P/EPS 8.19 11.18 13.71 8.34 9.39 7.51 7.46 6.39%
EY 12.21 8.94 7.29 11.99 10.65 13.31 13.40 -5.98%
DY 5.61 5.63 4.58 6.61 5.68 7.20 7.05 -14.06%
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