[KIANJOO] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -0.31%

YoY- 20.76%

Quarter Report

BURSA June 2011 - Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	333,338	322,638	304,626	261,864	237,130	203,284	204,723	8.46%
YoY %	3.32%	5.91%	16.33%	10.43%	16.65%	-0.70%	-	-
Horiz. %	162.82%	157.60%	148.80%	127.91%	115.83%	99.30%	100.00%	-
PBT	36,976	43,971	28,364	39,073	31,544	14,759	26,955	5.40%
YoY %	-15.91%	55.02%	-27.41%	23.87%	113.73%	-45.25%	-	-
Horiz. %	137.18%	163.13%	105.23%	144.96%	117.02%	54.75%	100.00%	-
Tax	-8,644	-9,960	-8,031	-7,138	-5,628	-3,640	-4,905	9.89%
YoY %	13.21%	-24.02%	-12.51%	-26.83%	-54.62%	25.79%	-	-
Horiz. %	176.23%	203.06%	163.73%	145.52%	114.74%	74.21%	100.00%	-
NP	28,332	34,011	20,333	31,935	25,916	11,119	22,050	4.26%
YoY %	-16.70%	67.27%	-36.33%	23.23%	133.08%	-49.57%	-	-
Horiz. %	128.49%	154.24%	92.21%	144.83%	117.53%	50.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,569	32,174	18,381	30,601	25,341	10,017	21,222	4.45%
YoY %	-14.31%	75.04%	-39.93%	20.76%	152.98%	-52.80%	-	-
Horiz. %	129.91%	151.61%	86.61%	144.19%	119.41%	47.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	22.65%	28.31%	18.27%	17.84%	24.66%	18.20%	-
YoY %	3.22%	-19.99%	54.95%	2.41%	-27.66%	35.49%	-	-
Horiz. %	128.46%	124.45%	155.55%	100.38%	98.02%	135.49%	100.00%	-
Total Cost	305,006	288,627	284,293	229,929	211,214	192,165	182,673	8.91%
YoY %	5.67%	1.52%	23.64%	8.86%	9.91%	5.20%	-	-
Horiz. %	166.97%	158.00%	155.63%	125.87%	115.62%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,052,677	1,039,352	959,402	892,714	852,096	700,303	670,402	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.68%	4.46%	-	-
Horiz. %	157.02%	155.03%	143.11%	133.16%	127.10%	104.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	27,760	27,760	27,758	27,737	11,080	27,748	-
YoY %	-	0.00%	0.01%	0.08%	150.33%	-60.07%	-	-
Horiz. %	-	100.04%	100.04%	100.04%	99.96%	39.93%	100.00%	-
Div Payout %	-	86.28%	151.03%	90.71%	109.46%	110.62%	130.75%	-
YoY %	-	-42.87%	66.50%	-17.13%	-1.05%	-15.40%	-	-
Horiz. %	-	65.99%	115.51%	69.38%	83.72%	84.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,052,677	1,039,352	959,402	892,714	852,096	700,303	670,402	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.68%	4.46%	-	-
Horiz. %	157.02%	155.03%	143.11%	133.16%	127.10%	104.46%	100.00%	-
NOSH	444,167	444,167	444,167	444,136	443,800	443,230	443,974	0.00%
YoY %	0.00%	0.00%	0.01%	0.08%	0.13%	-0.17%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	99.96%	99.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.50%	10.54%	6.67%	12.20%	10.93%	5.47%	10.77%	-
YoY %	-19.35%	58.02%	-45.33%	11.62%	99.82%	-49.21%	-	-
Horiz. %	78.92%	97.86%	61.93%	113.28%	101.49%	50.79%	100.00%	-
ROE	2.62%	3.10%	1.92%	3.43%	2.97%	1.43%	3.17%	-
YoY %	-15.48%	61.46%	-44.02%	15.49%	107.69%	-54.89%	-	-
Horiz. %	82.65%	97.79%	60.57%	108.20%	93.69%	45.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	75.05	72.64	68.58	58.96	53.43	45.86	46.11	8.45%
YoY %	3.32%	5.92%	16.32%	10.35%	16.51%	-0.54%	-	-
Horiz. %	162.76%	157.54%	148.73%	127.87%	115.88%	99.46%	100.00%	-
EPS	6.21	7.24	4.14	6.89	5.71	2.26	4.78	4.45%
YoY %	-14.23%	74.88%	-39.91%	20.67%	152.65%	-52.72%	-	-
Horiz. %	129.92%	151.46%	86.61%	144.14%	119.46%	47.28%	100.00%	-
DPS	0.00	6.25	6.25	6.25	6.25	2.50	6.25	-
YoY %	0.00%	0.00%	0.00%	0.00%	150.00%	-60.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	40.00%	100.00%	-
NAPS	2.37	2.34	2.16	2.01	1.92	1.58	1.51	7.79%
YoY %	1.28%	8.33%	7.46%	4.69%	21.52%	4.64%	-	-
Horiz. %	156.95%	154.97%	143.05%	133.11%	127.15%	104.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 444,136
RPS	75.05	72.64	68.58	58.96	53.39	45.77	46.09	8.46%
YoY %	3.32%	5.92%	16.32%	10.43%	16.65%	-0.69%	-	-
Horiz. %	162.83%	157.60%	148.80%	127.92%	115.84%	99.31%	100.00%	-
EPS	6.21	7.24	4.14	6.89	5.71	2.26	4.78	4.45%
YoY %	-14.23%	74.88%	-39.91%	20.67%	152.65%	-52.72%	-	-
Horiz. %	129.92%	151.46%	86.61%	144.14%	119.46%	47.28%	100.00%	-
DPS	0.00	6.25	6.25	6.25	6.24	2.49	6.25	-
YoY %	0.00%	0.00%	0.00%	0.16%	150.60%	-60.16%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	99.84%	39.84%	100.00%	-
NAPS	2.37	2.34	2.16	2.0099	1.9184	1.5767	1.5093	7.80%
YoY %	1.28%	8.33%	7.47%	4.77%	21.67%	4.47%	-	-
Horiz. %	157.03%	155.04%	143.11%	133.17%	127.11%	104.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.19	2.80	2.17	2.12	1.17	1.14	1.16	-
P/RPS	4.25	3.85	3.16	3.60	2.19	2.49	2.52	9.09%
YoY %	10.39%	21.84%	-12.22%	64.38%	-12.05%	-1.19%	-	-
Horiz. %	168.65%	152.78%	125.40%	142.86%	86.90%	98.81%	100.00%	-
P/EPS	51.39	38.65	52.44	30.77	20.49	50.44	24.27	13.31%
YoY %	32.96%	-26.30%	70.43%	50.17%	-59.38%	107.83%	-	-
Horiz. %	211.74%	159.25%	216.07%	126.78%	84.43%	207.83%	100.00%	-
EY	1.95	2.59	1.91	3.25	4.88	1.98	4.12	-11.71%
YoY %	-24.71%	35.60%	-41.23%	-33.40%	146.46%	-51.94%	-	-
Horiz. %	47.33%	62.86%	46.36%	78.88%	118.45%	48.06%	100.00%	-
DY	0.00	2.23	2.88	2.95	5.34	2.19	5.39	-
YoY %	0.00%	-22.57%	-2.37%	-44.76%	143.84%	-59.37%	-	-
Horiz. %	0.00%	41.37%	53.43%	54.73%	99.07%	40.63%	100.00%	-
P/NAPS	1.35	1.20	1.00	1.05	0.61	0.72	0.77	9.80%
YoY %	12.50%	20.00%	-4.76%	72.13%	-15.28%	-6.49%	-	-
Horiz. %	175.32%	155.84%	129.87%	136.36%	79.22%	93.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	20/08/13	27/08/12	16/08/11	18/08/10	19/08/09	29/08/08	-
Price	3.02	2.90	2.73	1.95	1.49	1.17	1.26	-
P/RPS	4.02	3.99	3.98	3.31	2.79	2.55	2.73	6.65%
YoY %	0.75%	0.25%	20.24%	18.64%	9.41%	-6.59%	-	-
Horiz. %	147.25%	146.15%	145.79%	121.25%	102.20%	93.41%	100.00%	-
P/EPS	48.66	40.04	65.97	28.30	26.09	51.77	26.36	10.75%
YoY %	21.53%	-39.31%	133.11%	8.47%	-49.60%	96.40%	-	-
Horiz. %	184.60%	151.90%	250.27%	107.36%	98.98%	196.40%	100.00%	-
EY	2.06	2.50	1.52	3.53	3.83	1.93	3.79	-9.65%
YoY %	-17.60%	64.47%	-56.94%	-7.83%	98.45%	-49.08%	-	-
Horiz. %	54.35%	65.96%	40.11%	93.14%	101.06%	50.92%	100.00%	-
DY	0.00	2.16	2.29	3.21	4.19	2.14	4.96	-
YoY %	0.00%	-5.68%	-28.66%	-23.39%	95.79%	-56.85%	-	-
Horiz. %	0.00%	43.55%	46.17%	64.72%	84.48%	43.15%	100.00%	-
P/NAPS	1.27	1.24	1.26	0.97	0.78	0.74	0.83	7.34%
YoY %	2.42%	-1.59%	29.90%	24.36%	5.41%	-10.84%	-	-
Horiz. %	153.01%	149.40%	151.81%	116.87%	93.98%	89.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos