[KIANJOO] YoY 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- 66.82%
YoY- 229.06%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 460,336 352,722 340,557 311,313 290,940 279,209 250,702 10.65%
PBT 28,474 38,934 22,720 45,577 26,807 33,998 11,052 17.07%
Tax -4,511 -2,815 1,699 3,358 -10,451 -9,273 -3,663 3.52%
NP 23,963 36,119 24,419 48,935 16,356 24,725 7,389 21.65%
-
NP to SH 23,479 35,681 23,784 47,032 14,293 23,107 6,341 24.36%
-
Tax Rate 15.84% 7.23% -7.48% -7.37% 38.99% 27.28% 33.14% -
Total Cost 436,373 316,603 316,138 262,378 274,584 254,484 243,313 10.22%
-
Net Worth 1,296,969 1,137,069 1,039,352 972,727 910,224 870,018 819,117 7.95%
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 - 27,760 27,760 27,750 33,291 11,129 -3.68%
Div Payout % 37.84% - 116.72% 59.02% 194.16% 144.08% 175.51% -
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 1,137,069 1,039,352 972,727 910,224 870,018 819,117 7.95%
NOSH 444,167 444,167 444,167 444,167 444,011 443,886 445,172 -0.03%
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 5.21% 10.24% 7.17% 15.72% 5.62% 8.86% 2.95% -
ROE 1.81% 3.14% 2.29% 4.84% 1.57% 2.66% 0.77% -
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 103.64 79.41 76.67 70.09 65.53 62.90 56.32 10.69%
EPS 5.29 8.03 5.36 10.59 3.21 5.21 1.43 24.34%
DPS 2.00 0.00 6.25 6.25 6.25 7.50 2.50 -3.64%
NAPS 2.92 2.56 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 103.64 79.41 76.67 70.09 65.50 62.86 56.44 10.65%
EPS 5.29 8.03 5.36 10.59 3.22 5.20 1.43 24.34%
DPS 2.00 0.00 6.25 6.25 6.25 7.50 2.51 -3.71%
NAPS 2.92 2.56 2.34 2.19 2.0493 1.9588 1.8442 7.95%
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 3.18 3.69 4.07 3.18 3.20 2.67 2.08 7.32%
P/EPS 62.43 36.47 58.27 21.06 65.24 32.27 82.14 -4.46%
EY 1.60 2.74 1.72 4.75 1.53 3.10 1.22 4.62%
DY 0.61 0.00 2.00 2.80 2.98 4.46 2.14 -18.86%
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 3.03 3.69 4.11 3.18 3.36 3.02 2.13 6.04%
P/EPS 59.40 36.47 58.83 21.06 68.34 36.50 84.25 -5.65%
EY 1.68 2.74 1.70 4.75 1.46 2.74 1.19 5.91%
DY 0.64 0.00 1.98 2.80 2.84 3.95 2.08 -17.82%
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