[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.32%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,034,340 1,021,224 992,671 951,282 907,740 866,960 875,601 11.78%
PBT 155,258 154,224 132,906 131,877 117,444 108,712 68,491 72.82%
Tax -28,716 -28,880 -27,864 -24,788 -22,192 -21,872 -14,466 58.14%
NP 126,542 125,344 105,042 107,089 95,252 86,840 54,025 76.64%
-
NP to SH 122,596 122,788 101,967 105,146 94,452 87,540 48,776 85.17%
-
Tax Rate 18.50% 18.73% 20.97% 18.80% 18.90% 20.12% 21.12% -
Total Cost 907,798 895,880 887,629 844,193 812,488 780,120 821,576 6.89%
-
Net Worth 892,818 892,922 870,614 853,020 853,000 834,559 817,053 6.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 55,523 - 61,076 - 55,533 - 22,202 84.55%
Div Payout % 45.29% - 59.90% - 58.80% - 45.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 892,818 892,922 870,614 853,020 853,000 834,559 817,053 6.10%
NOSH 444,188 444,240 444,190 444,281 444,270 443,914 444,050 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.23% 12.27% 10.58% 11.26% 10.49% 10.02% 6.17% -
ROE 13.73% 13.75% 11.71% 12.33% 11.07% 10.49% 5.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 232.86 229.88 223.48 214.12 204.32 195.30 197.18 11.76%
EPS 27.60 27.64 22.96 23.67 21.26 19.72 10.98 85.18%
DPS 12.50 0.00 13.75 0.00 12.50 0.00 5.00 84.51%
NAPS 2.01 2.01 1.96 1.92 1.92 1.88 1.84 6.08%
Adjusted Per Share Value based on latest NOSH - 444,297
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 232.87 229.92 223.49 214.17 204.37 195.19 197.13 11.78%
EPS 27.60 27.64 22.96 23.67 21.26 19.71 10.98 85.18%
DPS 12.50 0.00 13.75 0.00 12.50 0.00 5.00 84.51%
NAPS 2.0101 2.0103 1.9601 1.9205 1.9204 1.8789 1.8395 6.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.12 2.12 1.68 1.38 1.17 1.25 1.17 -
P/RPS 0.91 0.92 0.75 0.64 0.57 0.64 0.59 33.59%
P/EPS 7.68 7.67 7.32 5.83 5.50 6.34 10.65 -19.63%
EY 13.02 13.04 13.66 17.15 18.17 15.78 9.39 24.42%
DY 5.90 0.00 8.18 0.00 10.68 0.00 4.27 24.12%
P/NAPS 1.05 1.05 0.86 0.72 0.61 0.66 0.64 39.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 -
Price 1.95 2.11 1.90 1.69 1.49 1.17 1.20 -
P/RPS 0.84 0.92 0.85 0.79 0.73 0.60 0.61 23.84%
P/EPS 7.07 7.63 8.28 7.14 7.01 5.93 10.92 -25.22%
EY 14.15 13.10 12.08 14.00 14.27 16.85 9.15 33.83%
DY 6.41 0.00 7.24 0.00 8.39 0.00 4.17 33.29%
P/NAPS 0.97 1.05 0.97 0.88 0.78 0.62 0.65 30.68%

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