[KIANJOO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.9%
YoY- 115.11%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,021,224 992,671 951,282 907,740 866,960 875,601 833,198 14.54%
PBT 154,224 132,906 131,877 117,444 108,712 68,491 76,585 59.53%
Tax -28,880 -27,864 -24,788 -22,192 -21,872 -14,466 -14,404 59.07%
NP 125,344 105,042 107,089 95,252 86,840 54,025 62,181 59.64%
-
NP to SH 122,788 101,967 105,146 94,452 87,540 48,776 56,580 67.70%
-
Tax Rate 18.73% 20.97% 18.80% 18.90% 20.12% 21.12% 18.81% -
Total Cost 895,880 887,629 844,193 812,488 780,120 821,576 771,017 10.53%
-
Net Worth 892,922 870,614 853,020 853,000 834,559 817,053 710,952 16.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 61,076 - 55,533 - 22,202 - -
Div Payout % - 59.90% - 58.80% - 45.52% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 892,922 870,614 853,020 853,000 834,559 817,053 710,952 16.42%
NOSH 444,240 444,190 444,281 444,270 443,914 444,050 444,345 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.27% 10.58% 11.26% 10.49% 10.02% 6.17% 7.46% -
ROE 13.75% 11.71% 12.33% 11.07% 10.49% 5.97% 7.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 229.88 223.48 214.12 204.32 195.30 197.18 187.51 14.56%
EPS 27.64 22.96 23.67 21.26 19.72 10.98 12.73 67.75%
DPS 0.00 13.75 0.00 12.50 0.00 5.00 0.00 -
NAPS 2.01 1.96 1.92 1.92 1.88 1.84 1.60 16.44%
Adjusted Per Share Value based on latest NOSH - 443,800
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 229.92 223.49 214.17 204.37 195.19 197.13 187.59 14.54%
EPS 27.64 22.96 23.67 21.26 19.71 10.98 12.74 67.66%
DPS 0.00 13.75 0.00 12.50 0.00 5.00 0.00 -
NAPS 2.0103 1.9601 1.9205 1.9204 1.8789 1.8395 1.6006 16.42%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.12 1.68 1.38 1.17 1.25 1.17 1.18 -
P/RPS 0.92 0.75 0.64 0.57 0.64 0.59 0.63 28.74%
P/EPS 7.67 7.32 5.83 5.50 6.34 10.65 9.27 -11.87%
EY 13.04 13.66 17.15 18.17 15.78 9.39 10.79 13.47%
DY 0.00 8.18 0.00 10.68 0.00 4.27 0.00 -
P/NAPS 1.05 0.86 0.72 0.61 0.66 0.64 0.74 26.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 -
Price 2.11 1.90 1.69 1.49 1.17 1.20 1.20 -
P/RPS 0.92 0.85 0.79 0.73 0.60 0.61 0.64 27.39%
P/EPS 7.63 8.28 7.14 7.01 5.93 10.92 9.42 -13.11%
EY 13.10 12.08 14.00 14.27 16.85 9.15 10.61 15.10%
DY 0.00 7.24 0.00 8.39 0.00 4.17 0.00 -
P/NAPS 1.05 0.97 0.88 0.78 0.62 0.65 0.75 25.17%

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