[KIANJOO] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 63.67%
YoY- 16.2%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,601,893 1,334,784 1,290,567 1,162,845 1,083,806 992,671 875,601 10.58%
PBT 162,651 144,029 147,392 143,959 142,792 132,906 68,491 15.49%
Tax -26,611 -19,601 -23,653 -15,549 -33,047 -27,864 -14,466 10.68%
NP 136,040 124,428 123,739 128,410 109,745 105,042 54,025 16.63%
-
NP to SH 131,314 120,910 118,319 120,901 104,044 101,967 48,776 17.93%
-
Tax Rate 16.36% 13.61% 16.05% 10.80% 23.14% 20.97% 21.12% -
Total Cost 1,465,853 1,210,356 1,166,828 1,034,435 974,061 887,629 821,576 10.12%
-
Net Worth 1,296,969 1,141,511 1,039,352 972,727 910,365 870,614 817,053 8.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,883 - 55,520 55,520 55,510 61,076 22,202 -14.15%
Div Payout % 6.76% - 46.92% 45.92% 53.35% 59.90% 45.52% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,296,969 1,141,511 1,039,352 972,727 910,365 870,614 817,053 8.00%
NOSH 444,167 444,167 444,167 444,167 444,080 444,190 444,050 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.49% 9.32% 9.59% 11.04% 10.13% 10.58% 6.17% -
ROE 10.12% 10.59% 11.38% 12.43% 11.43% 11.71% 5.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 360.65 300.51 290.56 261.80 244.06 223.48 197.18 10.58%
EPS 29.56 27.22 26.64 27.22 23.42 22.96 10.98 17.93%
DPS 2.00 0.00 12.50 12.50 12.50 13.75 5.00 -14.15%
NAPS 2.92 2.57 2.34 2.19 2.05 1.96 1.84 7.99%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 360.65 300.51 290.56 261.80 244.01 223.49 197.13 10.58%
EPS 29.56 27.22 26.64 27.22 23.42 22.96 10.98 17.93%
DPS 2.00 0.00 12.50 12.50 12.50 13.75 5.00 -14.15%
NAPS 2.92 2.57 2.34 2.19 2.0496 1.9601 1.8395 8.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.30 2.93 3.12 2.23 2.10 1.68 1.17 -
P/RPS 0.92 0.97 1.07 0.85 0.86 0.75 0.59 7.68%
P/EPS 11.16 10.76 11.71 8.19 8.96 7.32 10.65 0.78%
EY 8.96 9.29 8.54 12.21 11.16 13.66 9.39 -0.77%
DY 0.61 0.00 4.01 5.61 5.95 8.18 4.27 -27.68%
P/NAPS 1.13 1.14 1.33 1.02 1.02 0.86 0.64 9.93%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 14/03/16 25/02/15 19/02/14 19/02/13 29/02/12 25/02/11 24/02/10 -
Price 3.14 2.93 3.15 2.23 2.20 1.90 1.20 -
P/RPS 0.87 0.97 1.08 0.85 0.90 0.85 0.61 6.09%
P/EPS 10.62 10.76 11.83 8.19 9.39 8.28 10.92 -0.46%
EY 9.42 9.29 8.46 12.21 10.65 12.08 9.15 0.48%
DY 0.64 0.00 3.97 5.61 5.68 7.24 4.17 -26.81%
P/NAPS 1.08 1.14 1.35 1.02 1.07 0.97 0.65 8.82%

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