[KIANJOO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.68%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,712,284 1,383,720 1,268,404 1,202,472 1,067,084 1,021,224 866,960 11.99%
PBT 75,696 144,132 85,528 154,048 134,824 154,224 108,712 -5.84%
Tax -25,744 -26,344 -5,416 -26,472 -20,872 -28,880 -21,872 2.75%
NP 49,952 117,788 80,112 127,576 113,952 125,344 86,840 -8.79%
-
NP to SH 47,472 113,232 79,304 121,724 109,176 122,788 87,540 -9.68%
-
Tax Rate 34.01% 18.28% 6.33% 17.18% 15.48% 18.73% 20.12% -
Total Cost 1,662,332 1,265,932 1,188,292 1,074,896 953,132 895,880 780,120 13.42%
-
Net Worth 1,292,528 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 7.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,292,528 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 7.55%
NOSH 444,167 444,167 444,167 444,167 444,167 444,240 443,914 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.92% 8.51% 6.32% 10.61% 10.68% 12.27% 10.02% -
ROE 3.67% 9.62% 7.50% 12.13% 11.70% 13.75% 10.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 385.50 311.53 285.57 270.72 240.24 229.88 195.30 11.98%
EPS 10.68 25.48 17.84 27.40 24.56 27.64 19.72 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.65 2.38 2.26 2.10 2.01 1.88 7.54%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 385.50 311.53 285.57 270.72 240.24 229.92 195.19 11.99%
EPS 10.68 25.48 17.84 27.40 24.56 27.64 19.71 -9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.65 2.38 2.26 2.10 2.0103 1.8789 7.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.14 3.08 3.29 2.38 2.02 2.12 1.25 -
P/RPS 0.81 0.99 1.15 0.88 0.84 0.92 0.64 4.00%
P/EPS 29.38 12.08 18.43 8.68 8.22 7.67 6.34 29.08%
EY 3.40 8.28 5.43 11.51 12.17 13.04 15.78 -22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.16 1.38 1.05 0.96 1.05 0.66 8.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 20/05/15 30/05/14 21/05/13 17/05/12 19/05/11 20/05/10 -
Price 3.14 3.05 3.27 2.66 1.89 2.11 1.17 -
P/RPS 0.81 0.98 1.15 0.98 0.79 0.92 0.60 5.12%
P/EPS 29.38 11.96 18.31 9.71 7.69 7.63 5.93 30.53%
EY 3.40 8.36 5.46 10.30 13.01 13.10 16.85 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.37 1.18 0.90 1.05 0.62 9.68%

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