[KIANJOO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.73%
YoY- 75.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 438,875 391,801 333,338 322,638 304,626 261,864 237,130 10.79%
PBT 44,463 42,433 36,976 43,971 28,364 39,073 31,544 5.88%
Tax -4,630 -5,326 -8,644 -9,960 -8,031 -7,138 -5,628 -3.19%
NP 39,833 37,107 28,332 34,011 20,333 31,935 25,916 7.41%
-
NP to SH 39,494 35,279 27,569 32,174 18,381 30,601 25,341 7.66%
-
Tax Rate 10.41% 12.55% 23.38% 22.65% 28.31% 18.27% 17.84% -
Total Cost 399,042 354,694 305,006 288,627 284,293 229,929 211,214 11.17%
-
Net Worth 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,714 852,096 7.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 27,760 27,760 27,758 27,737 -
Div Payout % - - - 86.28% 151.03% 90.71% 109.46% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,323,620 1,208,136 1,052,677 1,039,352 959,402 892,714 852,096 7.60%
NOSH 444,167 444,167 444,167 444,167 444,167 444,136 443,800 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.08% 9.47% 8.50% 10.54% 6.67% 12.20% 10.93% -
ROE 2.98% 2.92% 2.62% 3.10% 1.92% 3.43% 2.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 98.81 88.21 75.05 72.64 68.58 58.96 53.43 10.78%
EPS 8.89 7.95 6.21 7.24 4.14 6.89 5.71 7.65%
DPS 0.00 0.00 0.00 6.25 6.25 6.25 6.25 -
NAPS 2.98 2.72 2.37 2.34 2.16 2.01 1.92 7.59%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 98.81 88.21 75.05 72.64 68.58 58.96 53.39 10.79%
EPS 8.89 7.95 6.21 7.24 4.14 6.89 5.71 7.65%
DPS 0.00 0.00 0.00 6.25 6.25 6.25 6.24 -
NAPS 2.98 2.72 2.37 2.34 2.16 2.0099 1.9184 7.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.02 3.15 3.19 2.80 2.17 2.12 1.17 -
P/RPS 3.06 3.57 4.25 3.85 3.16 3.60 2.19 5.72%
P/EPS 33.96 39.66 51.39 38.65 52.44 30.77 20.49 8.77%
EY 2.94 2.52 1.95 2.59 1.91 3.25 4.88 -8.09%
DY 0.00 0.00 0.00 2.23 2.88 2.95 5.34 -
P/NAPS 1.01 1.16 1.35 1.20 1.00 1.05 0.61 8.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 18/08/15 28/08/14 20/08/13 27/08/12 16/08/11 18/08/10 -
Price 2.90 3.00 3.02 2.90 2.73 1.95 1.49 -
P/RPS 2.93 3.40 4.02 3.99 3.98 3.31 2.79 0.81%
P/EPS 32.61 37.77 48.66 40.04 65.97 28.30 26.09 3.78%
EY 3.07 2.65 2.06 2.50 1.52 3.53 3.83 -3.61%
DY 0.00 0.00 0.00 2.16 2.29 3.21 4.19 -
P/NAPS 0.97 1.10 1.27 1.24 1.26 0.97 0.78 3.69%

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