[KIANJOO] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.77%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 345,930 317,101 300,618 266,771 255,306 216,740 187,477 10.74%
PBT 36,033 21,382 38,512 33,706 38,556 27,178 16,145 14.30%
Tax -6,586 -1,354 -6,618 -5,218 -7,220 -5,468 -3,160 13.01%
NP 29,447 20,028 31,894 28,488 31,336 21,710 12,985 14.61%
-
NP to SH 28,308 19,826 30,431 27,294 30,697 21,885 11,937 15.47%
-
Tax Rate 18.28% 6.33% 17.18% 15.48% 18.73% 20.12% 19.57% -
Total Cost 316,483 297,073 268,724 238,283 223,970 195,030 174,492 10.42%
-
Net Worth 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 705,569 8.89%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,177,044 1,057,119 1,003,819 932,752 892,922 834,559 705,569 8.89%
NOSH 444,167 444,167 444,167 444,167 444,240 443,914 443,754 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.51% 6.32% 10.61% 10.68% 12.27% 10.02% 6.93% -
ROE 2.41% 1.88% 3.03% 2.93% 3.44% 2.62% 1.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 77.88 71.39 67.68 60.06 57.47 48.82 42.25 10.72%
EPS 6.37 4.46 6.85 6.14 6.91 4.93 2.69 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.38 2.26 2.10 2.01 1.88 1.59 8.88%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 77.88 71.39 67.68 60.06 57.48 48.80 42.21 10.74%
EPS 6.37 4.46 6.85 6.14 6.91 4.93 2.69 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.38 2.26 2.10 2.0103 1.8789 1.5885 8.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.08 3.29 2.38 2.02 2.12 1.25 1.17 -
P/RPS 3.95 4.61 3.52 3.36 3.69 2.56 2.77 6.09%
P/EPS 48.33 73.71 34.74 32.87 30.68 25.35 43.49 1.77%
EY 2.07 1.36 2.88 3.04 3.26 3.94 2.30 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.38 1.05 0.96 1.05 0.66 0.74 7.77%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 30/05/14 21/05/13 17/05/12 19/05/11 20/05/10 20/05/09 -
Price 3.05 3.27 2.66 1.89 2.11 1.17 1.18 -
P/RPS 3.92 4.58 3.93 3.15 3.67 2.40 2.79 5.82%
P/EPS 47.86 73.26 38.83 30.76 30.54 23.73 43.87 1.46%
EY 2.09 1.37 2.58 3.25 3.27 4.21 2.28 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.37 1.18 0.90 1.05 0.62 0.74 7.62%

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