[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
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,731,108 1,422,076 1,317,750 1,214,704 1,138,567 1,055,971 938,711 10.72%
PBT 147,572 164,137 123,267 164,372 125,479 151,813 96,309 7.36%
Tax -25,765 -21,515 -17,073 -18,878 -30,184 -31,126 -18,762 5.42%
NP 121,807 142,622 106,194 145,494 95,295 120,687 77,547 7.80%
-
NP to SH 119,089 137,102 103,109 137,831 88,421 116,039 74,048 8.23%
-
Tax Rate 17.46% 13.11% 13.85% 11.48% 24.06% 20.50% 19.48% -
Total Cost 1,609,301 1,279,454 1,211,556 1,069,210 1,043,272 935,284 861,164 10.97%
-
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 8,883 - 27,760 55,520 55,511 61,050 38,866 -21.78%
Div Payout % 7.46% - 26.92% 40.28% 62.78% 52.61% 52.49% -
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 7.04% 10.03% 8.06% 11.98% 8.37% 11.43% 8.26% -
ROE 9.00% 11.35% 9.79% 13.26% 9.22% 13.00% 8.69% -
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 389.74 320.17 296.68 273.48 256.34 237.76 211.52 10.71%
EPS 26.81 30.87 23.21 31.03 19.91 26.13 16.68 8.22%
DPS 2.00 0.00 6.25 12.50 12.50 13.75 8.75 -21.78%
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 389.74 320.17 296.68 273.48 256.34 237.74 211.34 10.72%
EPS 26.81 30.87 23.21 31.03 19.91 26.13 16.67 8.23%
DPS 2.00 0.00 6.25 12.50 12.50 13.74 8.75 -21.78%
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 0.77 0.98 1.08 1.02 0.85 0.89 0.55 5.76%
P/EPS 11.26 10.21 13.74 9.02 10.90 8.11 7.01 8.21%
EY 8.88 9.80 7.28 11.08 9.17 12.32 14.26 -7.58%
DY 0.66 0.00 1.96 4.46 5.76 6.49 7.48 -33.25%
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 0.74 0.94 1.02 1.06 1.07 0.82 0.70 0.92%
P/EPS 10.82 9.72 13.01 9.35 13.71 7.46 8.93 3.24%
EY 9.25 10.29 7.69 10.70 7.29 13.40 11.20 -3.13%
DY 0.69 0.00 2.07 4.31 4.58 7.05 5.87 -29.98%
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