[KIANJOO] YoY TTM 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- 11.12%

YoY- 55.88%

Quarter Report

KJCF 2Q2013 Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,731,108	1,422,076	1,317,750	1,214,704	1,138,567	1,055,971	938,711	10.72%
YoY %	21.73%	7.92%	8.48%	6.69%	7.82%	12.49%	-	-
Horiz. %	184.41%	151.49%	140.38%	129.40%	121.29%	112.49%	100.00%	-
PBT	147,572	164,137	123,267	164,372	125,479	151,813	96,309	7.36%
YoY %	-10.09%	33.16%	-25.01%	31.00%	-17.35%	57.63%	-	-
Horiz. %	153.23%	170.43%	127.99%	170.67%	130.29%	157.63%	100.00%	-
Tax	-25,765	-21,515	-17,073	-18,878	-30,184	-31,126	-18,762	5.42%
YoY %	-19.75%	-26.02%	9.56%	37.46%	3.03%	-65.90%	-	-
Horiz. %	137.33%	114.67%	91.00%	100.62%	160.88%	165.90%	100.00%	-
NP	121,807	142,622	106,194	145,494	95,295	120,687	77,547	7.80%
YoY %	-14.59%	34.30%	-27.01%	52.68%	-21.04%	55.63%	-	-
Horiz. %	157.08%	183.92%	136.94%	187.62%	122.89%	155.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,089	137,102	103,109	137,831	88,421	116,039	74,048	8.23%
YoY %	-13.14%	32.97%	-25.19%	55.88%	-23.80%	56.71%	-	-
Horiz. %	160.83%	185.15%	139.25%	186.14%	119.41%	156.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	13.11%	13.85%	11.48%	24.06%	20.50%	19.48%	-
YoY %	33.18%	-5.34%	20.64%	-52.29%	17.37%	5.24%	-	-
Horiz. %	89.63%	67.30%	71.10%	58.93%	123.51%	105.24%	100.00%	-
Total Cost	1,609,301	1,279,454	1,211,556	1,069,210	1,043,272	935,284	861,164	10.97%
YoY %	25.78%	5.60%	13.31%	2.49%	11.55%	8.61%	-	-
Horiz. %	186.88%	148.57%	140.69%	124.16%	121.15%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,323,620	1,208,136	1,052,677	1,039,352	959,402	892,714	852,096	7.60%
YoY %	9.56%	14.77%	1.28%	8.33%	7.47%	4.77%	-	-
Horiz. %	155.34%	141.78%	123.54%	121.98%	112.59%	104.77%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	8,883	-	27,760	55,520	55,511	61,050	38,866	-21.78%
YoY %	0.00%	-	-50.00%	0.02%	-9.07%	57.08%	-	-
Horiz. %	22.86%	-	71.42%	142.85%	142.83%	157.08%	100.00%	-
Div Payout %	7.46%	-	26.92%	40.28%	62.78%	52.61%	52.49%	-
YoY %	0.00%	-	-33.17%	-35.84%	19.33%	0.23%	-	-
Horiz. %	14.21%	-	51.29%	76.74%	119.60%	100.23%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,323,620	1,208,136	1,052,677	1,039,352	959,402	892,714	852,096	7.60%
YoY %	9.56%	14.77%	1.28%	8.33%	7.47%	4.77%	-	-
Horiz. %	155.34%	141.78%	123.54%	121.98%	112.59%	104.77%	100.00%	-
NOSH	444,167	444,167	444,167	444,167	444,167	444,136	443,800	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.08%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.08%	100.08%	100.08%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.04%	10.03%	8.06%	11.98%	8.37%	11.43%	8.26%	-
YoY %	-29.81%	24.44%	-32.72%	43.13%	-26.77%	38.38%	-	-
Horiz. %	85.23%	121.43%	97.58%	145.04%	101.33%	138.38%	100.00%	-
ROE	9.00%	11.35%	9.79%	13.26%	9.22%	13.00%	8.69%	-
YoY %	-20.70%	15.93%	-26.17%	43.82%	-29.08%	49.60%	-	-
Horiz. %	103.57%	130.61%	112.66%	152.59%	106.10%	149.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	389.74	320.17	296.68	273.48	256.34	237.76	211.52	10.71%
YoY %	21.73%	7.92%	8.48%	6.69%	7.81%	12.41%	-	-
Horiz. %	184.26%	151.37%	140.26%	129.29%	121.19%	112.41%	100.00%	-
EPS	26.81	30.87	23.21	31.03	19.91	26.13	16.68	8.22%
YoY %	-13.15%	33.00%	-25.20%	55.85%	-23.80%	56.65%	-	-
Horiz. %	160.73%	185.07%	139.15%	186.03%	119.36%	156.65%	100.00%	-
DPS	2.00	0.00	6.25	12.50	12.50	13.75	8.75	-21.78%
YoY %	0.00%	0.00%	-50.00%	0.00%	-9.09%	57.14%	-	-
Horiz. %	22.86%	0.00%	71.43%	142.86%	142.86%	157.14%	100.00%	-
NAPS	2.98	2.72	2.37	2.34	2.16	2.01	1.92	7.59%
YoY %	9.56%	14.77%	1.28%	8.33%	7.46%	4.69%	-	-
Horiz. %	155.21%	141.67%	123.44%	121.88%	112.50%	104.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 444,167
RPS	389.74	320.17	296.68	273.48	256.34	237.74	211.34	10.72%
YoY %	21.73%	7.92%	8.48%	6.69%	7.82%	12.49%	-	-
Horiz. %	184.41%	151.50%	140.38%	129.40%	121.29%	112.49%	100.00%	-
EPS	26.81	30.87	23.21	31.03	19.91	26.13	16.67	8.23%
YoY %	-13.15%	33.00%	-25.20%	55.85%	-23.80%	56.75%	-	-
Horiz. %	160.83%	185.18%	139.23%	186.14%	119.44%	156.75%	100.00%	-
DPS	2.00	0.00	6.25	12.50	12.50	13.74	8.75	-21.78%
YoY %	0.00%	0.00%	-50.00%	0.00%	-9.02%	57.03%	-	-
Horiz. %	22.86%	0.00%	71.43%	142.86%	142.86%	157.03%	100.00%	-
NAPS	2.98	2.72	2.37	2.34	2.16	2.0099	1.9184	7.60%
YoY %	9.56%	14.77%	1.28%	8.33%	7.47%	4.77%	-	-
Horiz. %	155.34%	141.78%	123.54%	121.98%	112.59%	104.77%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.77	0.98	1.08	1.02	0.85	0.89	0.55	5.76%
YoY %	-21.43%	-9.26%	5.88%	20.00%	-4.49%	61.82%	-	-
Horiz. %	140.00%	178.18%	196.36%	185.45%	154.55%	161.82%	100.00%	-
P/EPS	11.26	10.21	13.74	9.02	10.90	8.11	7.01	8.21%
YoY %	10.28%	-25.69%	52.33%	-17.25%	34.40%	15.69%	-	-
Horiz. %	160.63%	145.65%	196.01%	128.67%	155.49%	115.69%	100.00%	-
EY	8.88	9.80	7.28	11.08	9.17	12.32	14.26	-7.58%
YoY %	-9.39%	34.62%	-34.30%	20.83%	-25.57%	-13.60%	-	-
Horiz. %	62.27%	68.72%	51.05%	77.70%	64.31%	86.40%	100.00%	-
DY	0.66	0.00	1.96	4.46	5.76	6.49	7.48	-33.25%
YoY %	0.00%	0.00%	-56.05%	-22.57%	-11.25%	-13.24%	-	-
Horiz. %	8.82%	0.00%	26.20%	59.63%	77.01%	86.76%	100.00%	-
P/NAPS	1.01	1.16	1.35	1.20	1.00	1.05	0.61	8.75%
YoY %	-12.93%	-14.07%	12.50%	20.00%	-4.76%	72.13%	-	-
Horiz. %	165.57%	190.16%	221.31%	196.72%	163.93%	172.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	0.74	0.94	1.02	1.06	1.07	0.82	0.70	0.92%
YoY %	-21.28%	-7.84%	-3.77%	-0.93%	30.49%	17.14%	-	-
Horiz. %	105.71%	134.29%	145.71%	151.43%	152.86%	117.14%	100.00%	-
P/EPS	10.82	9.72	13.01	9.35	13.71	7.46	8.93	3.24%
YoY %	11.32%	-25.29%	39.14%	-31.80%	83.78%	-16.46%	-	-
Horiz. %	121.16%	108.85%	145.69%	104.70%	153.53%	83.54%	100.00%	-
EY	9.25	10.29	7.69	10.70	7.29	13.40	11.20	-3.13%
YoY %	-10.11%	33.81%	-28.13%	46.78%	-45.60%	19.64%	-	-
Horiz. %	82.59%	91.88%	68.66%	95.54%	65.09%	119.64%	100.00%	-
DY	0.69	0.00	2.07	4.31	4.58	7.05	5.87	-29.98%
YoY %	0.00%	0.00%	-51.97%	-5.90%	-35.04%	20.10%	-	-
Horiz. %	11.75%	0.00%	35.26%	73.42%	78.02%	120.10%	100.00%	-
P/NAPS	0.97	1.10	1.27	1.24	1.26	0.97	0.78	3.69%
YoY %	-11.82%	-13.39%	2.42%	-1.59%	29.90%	24.36%	-	-
Horiz. %	124.36%	141.03%	162.82%	158.97%	161.54%	124.36%	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