[KIANJOO] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 19.88%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,792,629 1,717,870 1,522,076 1,309,416 1,266,680 1,135,376 1,057,153 9.19%
PBT 71,561 159,460 178,902 140,126 166,229 131,176 154,645 -12.04%
Tax -22,838 -19,922 -29,466 -22,381 -33,802 -25,209 -30,126 -4.50%
NP 48,722 139,537 149,436 117,745 132,426 105,966 124,518 -14.46%
-
NP to SH 57,416 136,270 143,780 113,638 126,046 98,492 119,668 -11.51%
-
Tax Rate 31.91% 12.49% 16.47% 15.97% 20.33% 19.22% 19.48% -
Total Cost 1,743,906 1,578,333 1,372,640 1,191,670 1,134,253 1,029,409 932,634 10.98%
-
Net Worth 1,430,220 1,385,803 1,279,203 1,092,652 1,017,144 923,868 897,065 8.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,430,220 1,385,803 1,279,203 1,092,652 1,017,144 923,868 897,065 8.07%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,092 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.72% 8.12% 9.82% 8.99% 10.45% 9.33% 11.78% -
ROE 4.01% 9.83% 11.24% 10.40% 12.39% 10.66% 13.34% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 403.59 386.76 342.68 294.80 285.18 255.62 238.05 9.18%
EPS 12.92 30.68 32.37 25.59 28.37 22.17 26.95 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.12 2.88 2.46 2.29 2.08 2.02 8.07%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 403.59 386.76 342.68 294.80 285.18 255.62 238.01 9.19%
EPS 12.92 30.68 32.37 25.59 28.37 22.17 26.94 -11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.12 2.88 2.46 2.29 2.08 2.0197 8.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.02 2.80 3.10 2.98 3.14 2.40 1.80 -
P/RPS 0.75 0.72 0.90 1.01 1.10 0.94 0.76 -0.22%
P/EPS 23.36 9.13 9.58 11.65 11.06 10.82 6.68 23.17%
EY 4.28 10.96 10.44 8.59 9.04 9.24 14.97 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 1.08 1.21 1.37 1.15 0.89 0.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 16/11/16 18/11/15 19/11/14 26/11/13 20/11/12 17/11/11 -
Price 3.00 2.81 3.36 3.00 3.21 2.22 1.91 -
P/RPS 0.74 0.73 0.98 1.02 1.13 0.87 0.80 -1.28%
P/EPS 23.21 9.16 10.38 11.73 11.31 10.01 7.09 21.83%
EY 4.31 10.92 9.63 8.53 8.84 9.99 14.11 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 1.17 1.22 1.40 1.07 0.95 -0.35%

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