[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 28.86%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 907,740 866,960 875,601 833,198 781,522 749,908 875,527 2.44%
PBT 117,444 108,712 68,491 76,585 61,808 64,580 90,241 19.25%
Tax -22,192 -21,872 -14,466 -14,404 -13,600 -12,640 -17,797 15.89%
NP 95,252 86,840 54,025 62,181 48,208 51,940 72,444 20.07%
-
NP to SH 94,452 87,540 48,776 56,580 43,908 47,748 69,501 22.76%
-
Tax Rate 18.90% 20.12% 21.12% 18.81% 22.00% 19.57% 19.72% -
Total Cost 812,488 780,120 821,576 771,017 733,314 697,968 803,083 0.78%
-
Net Worth 853,000 834,559 817,053 710,952 702,172 705,569 693,084 14.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 55,533 - 22,202 - 22,220 - 38,874 26.92%
Div Payout % 58.80% - 45.52% - 50.61% - 55.93% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 853,000 834,559 817,053 710,952 702,172 705,569 693,084 14.88%
NOSH 444,270 443,914 444,050 444,345 444,412 443,754 444,284 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.49% 10.02% 6.17% 7.46% 6.17% 6.93% 8.27% -
ROE 11.07% 10.49% 5.97% 7.96% 6.25% 6.77% 10.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 204.32 195.30 197.18 187.51 175.85 168.99 197.06 2.44%
EPS 21.26 19.72 10.98 12.73 9.88 10.76 15.65 22.72%
DPS 12.50 0.00 5.00 0.00 5.00 0.00 8.75 26.92%
NAPS 1.92 1.88 1.84 1.60 1.58 1.59 1.56 14.89%
Adjusted Per Share Value based on latest NOSH - 444,273
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 204.37 195.19 197.13 187.59 175.95 168.83 197.12 2.44%
EPS 21.26 19.71 10.98 12.74 9.89 10.75 15.65 22.72%
DPS 12.50 0.00 5.00 0.00 5.00 0.00 8.75 26.92%
NAPS 1.9204 1.8789 1.8395 1.6006 1.5809 1.5885 1.5604 14.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.25 1.17 1.18 1.14 1.17 1.17 -
P/RPS 0.57 0.64 0.59 0.63 0.65 0.69 0.59 -2.27%
P/EPS 5.50 6.34 10.65 9.27 11.54 10.87 7.48 -18.58%
EY 18.17 15.78 9.39 10.79 8.67 9.20 13.37 22.76%
DY 10.68 0.00 4.27 0.00 4.39 0.00 7.48 26.88%
P/NAPS 0.61 0.66 0.64 0.74 0.72 0.74 0.75 -12.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 -
Price 1.49 1.17 1.20 1.20 1.17 1.18 1.22 -
P/RPS 0.73 0.60 0.61 0.64 0.67 0.70 0.62 11.53%
P/EPS 7.01 5.93 10.92 9.42 11.84 10.97 7.80 -6.88%
EY 14.27 16.85 9.15 10.61 8.44 9.12 12.82 7.42%
DY 8.39 0.00 4.17 0.00 4.27 0.00 7.17 11.07%
P/NAPS 0.78 0.62 0.65 0.75 0.74 0.74 0.78 0.00%

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
Post a Comment