[KIANJOO] YoY Cumulative 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- 61.73%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,141,557 982,062 950,010 851,532 792,865 713,462 624,899 10.55%
PBT 134,177 105,095 124,672 98,382 115,984 98,908 57,439 15.18%
Tax -22,100 -16,786 -25,352 -18,907 -22,595 -18,591 -10,803 12.66%
NP 112,077 88,309 99,320 79,475 93,389 80,317 46,636 15.72%
-
NP to SH 107,835 85,229 94,535 73,869 89,751 78,860 42,435 16.80%
-
Tax Rate 16.47% 15.97% 20.33% 19.22% 19.48% 18.80% 18.81% -
Total Cost 1,029,480 893,753 850,690 772,057 699,476 633,145 578,263 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 8.43% 7.80% 9.29% 8.00% 10.00% 9.24% 5.97% -
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 257.01 221.10 213.89 191.71 178.54 160.59 140.63 10.56%
EPS 24.28 19.19 21.28 16.63 20.21 17.75 9.55 16.81%
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 257.01 221.10 213.89 191.71 178.51 160.63 140.69 10.55%
EPS 24.28 19.19 21.28 16.63 20.21 17.75 9.55 16.81%
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 1.21 1.35 1.47 1.25 1.01 0.86 0.84 6.26%
P/EPS 12.77 15.53 14.75 14.43 8.91 7.77 12.36 0.54%
EY 7.83 6.44 6.78 6.93 11.23 12.86 8.09 -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 1.31 1.36 1.50 1.16 1.07 1.05 0.85 7.47%
P/EPS 13.84 15.63 15.08 13.35 9.45 9.52 12.57 1.61%
EY 7.23 6.40 6.63 7.49 10.58 10.50 7.96 -1.58%
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