[KIANJOO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.82%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,522,076 1,309,416 1,266,680 1,135,376 1,057,153 951,282 833,198 10.55%
PBT 178,902 140,126 166,229 131,176 154,645 131,877 76,585 15.18%
Tax -29,466 -22,381 -33,802 -25,209 -30,126 -24,788 -14,404 12.66%
NP 149,436 117,745 132,426 105,966 124,518 107,089 62,181 15.72%
-
NP to SH 143,780 113,638 126,046 98,492 119,668 105,146 56,580 16.80%
-
Tax Rate 16.47% 15.97% 20.33% 19.22% 19.48% 18.80% 18.81% -
Total Cost 1,372,640 1,191,670 1,134,253 1,029,409 932,634 844,193 771,017 10.08%
-
Net Worth 1,279,203 1,092,652 1,017,144 923,868 897,065 853,020 710,952 10.28%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,279,203 1,092,652 1,017,144 923,868 897,065 853,020 710,952 10.28%
NOSH 444,167 444,167 444,167 444,167 444,092 444,281 444,345 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.82% 8.99% 10.45% 9.33% 11.78% 11.26% 7.46% -
ROE 11.24% 10.40% 12.39% 10.66% 13.34% 12.33% 7.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 342.68 294.80 285.18 255.62 238.05 214.12 187.51 10.56%
EPS 32.37 25.59 28.37 22.17 26.95 23.67 12.73 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.46 2.29 2.08 2.02 1.92 1.60 10.28%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 342.68 294.80 285.18 255.62 238.01 214.17 187.59 10.55%
EPS 32.37 25.59 28.37 22.17 26.94 23.67 12.74 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.46 2.29 2.08 2.0197 1.9205 1.6006 10.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.10 2.98 3.14 2.40 1.80 1.38 1.18 -
P/RPS 0.90 1.01 1.10 0.94 0.76 0.64 0.63 6.12%
P/EPS 9.58 11.65 11.06 10.82 6.68 5.83 9.27 0.54%
EY 10.44 8.59 9.04 9.24 14.97 17.15 10.79 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.37 1.15 0.89 0.72 0.74 6.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 26/11/13 20/11/12 17/11/11 23/11/10 18/11/09 -
Price 3.36 3.00 3.21 2.22 1.91 1.69 1.20 -
P/RPS 0.98 1.02 1.13 0.87 0.80 0.79 0.64 7.35%
P/EPS 10.38 11.73 11.31 10.01 7.09 7.14 9.42 1.62%
EY 9.63 8.53 8.84 9.99 14.11 14.00 10.61 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.22 1.40 1.07 0.95 0.88 0.75 7.68%

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