[KIANJOO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.71%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,748,739 1,494,279 1,322,619 1,261,323 1,142,472 1,072,609 964,164 10.42%
PBT 148,069 173,111 127,815 170,249 125,189 148,229 109,960 5.07%
Tax -19,453 -24,915 -15,087 -21,994 -29,358 -30,115 -22,254 -2.21%
NP 128,616 148,196 112,728 148,255 95,831 118,114 87,706 6.58%
-
NP to SH 125,682 143,516 109,013 141,567 88,162 112,858 85,201 6.68%
-
Tax Rate 13.14% 14.39% 11.80% 12.92% 23.45% 20.32% 20.24% -
Total Cost 1,620,123 1,346,083 1,209,891 1,113,068 1,046,641 954,495 876,458 10.77%
-
Net Worth 1,385,803 1,279,203 1,092,652 1,017,144 923,868 896,646 853,051 8.41%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,883 - 27,760 55,520 55,511 61,050 38,866 -21.78%
Div Payout % 7.07% - 25.47% 39.22% 62.97% 54.09% 45.62% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,385,803 1,279,203 1,092,652 1,017,144 923,868 896,646 853,051 8.41%
NOSH 444,167 444,167 444,167 444,167 444,167 443,884 444,297 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.35% 9.92% 8.52% 11.75% 8.39% 11.01% 9.10% -
ROE 9.07% 11.22% 9.98% 13.92% 9.54% 12.59% 9.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 393.71 336.42 297.77 283.97 257.22 241.64 217.01 10.42%
EPS 28.30 32.31 24.54 31.87 19.85 25.43 19.18 6.69%
DPS 2.00 0.00 6.25 12.50 12.50 13.75 8.75 -21.78%
NAPS 3.12 2.88 2.46 2.29 2.08 2.02 1.92 8.42%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 393.71 336.42 297.77 283.97 257.22 241.49 217.07 10.42%
EPS 28.30 32.31 24.54 31.87 19.85 25.41 19.18 6.69%
DPS 2.00 0.00 6.25 12.50 12.50 13.74 8.75 -21.78%
NAPS 3.12 2.88 2.46 2.29 2.08 2.0187 1.9206 8.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.80 3.10 2.98 3.14 2.40 1.80 1.38 -
P/RPS 0.71 0.92 1.00 1.11 0.93 0.74 0.64 1.74%
P/EPS 9.90 9.59 12.14 9.85 12.09 7.08 7.20 5.44%
EY 10.11 10.42 8.24 10.15 8.27 14.13 13.90 -5.16%
DY 0.71 0.00 2.10 3.98 5.21 7.64 6.34 -30.54%
P/NAPS 0.90 1.08 1.21 1.37 1.15 0.89 0.72 3.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 18/11/15 19/11/14 26/11/13 20/11/12 17/11/11 23/11/10 -
Price 2.81 3.36 3.00 3.21 2.22 1.91 1.69 -
P/RPS 0.71 1.00 1.01 1.13 0.86 0.79 0.78 -1.55%
P/EPS 9.93 10.40 12.22 10.07 11.18 7.51 8.81 2.01%
EY 10.07 9.62 8.18 9.93 8.94 13.31 11.35 -1.97%
DY 0.71 0.00 2.08 3.89 5.63 7.20 5.18 -28.17%
P/NAPS 0.90 1.17 1.22 1.40 1.07 0.95 0.88 0.37%

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