[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.22%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 833,198 781,522 749,908 875,527 861,332 805,452 792,012 3.43%
PBT 76,585 61,808 64,580 90,241 100,540 94,140 80,460 -3.23%
Tax -14,404 -13,600 -12,640 -17,797 -20,793 -19,112 -18,604 -15.66%
NP 62,181 48,208 51,940 72,444 79,746 75,028 61,856 0.34%
-
NP to SH 56,580 43,908 47,748 69,501 75,726 71,546 58,204 -1.86%
-
Tax Rate 18.81% 22.00% 19.57% 19.72% 20.68% 20.30% 23.12% -
Total Cost 771,017 733,314 697,968 803,083 781,585 730,424 730,156 3.69%
-
Net Worth 710,952 702,172 705,569 693,084 666,608 671,021 661,005 4.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 22,220 - 38,874 - 55,548 - -
Div Payout % - 50.61% - 55.93% - 77.64% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 710,952 702,172 705,569 693,084 666,608 671,021 661,005 4.97%
NOSH 444,345 444,412 443,754 444,284 444,405 444,385 443,628 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.46% 6.17% 6.93% 8.27% 9.26% 9.32% 7.81% -
ROE 7.96% 6.25% 6.77% 10.03% 11.36% 10.66% 8.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 187.51 175.85 168.99 197.06 193.82 181.25 178.53 3.32%
EPS 12.73 9.88 10.76 15.65 17.04 16.10 13.12 -1.98%
DPS 0.00 5.00 0.00 8.75 0.00 12.50 0.00 -
NAPS 1.60 1.58 1.59 1.56 1.50 1.51 1.49 4.85%
Adjusted Per Share Value based on latest NOSH - 443,715
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 187.59 175.95 168.83 197.12 193.92 181.34 178.31 3.43%
EPS 12.74 9.89 10.75 15.65 17.05 16.11 13.10 -1.83%
DPS 0.00 5.00 0.00 8.75 0.00 12.51 0.00 -
NAPS 1.6006 1.5809 1.5885 1.5604 1.5008 1.5107 1.4882 4.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.18 1.14 1.17 1.17 1.15 1.16 1.20 -
P/RPS 0.63 0.65 0.69 0.59 0.59 0.64 0.67 -4.01%
P/EPS 9.27 11.54 10.87 7.48 6.75 7.20 9.15 0.87%
EY 10.79 8.67 9.20 13.37 14.82 13.88 10.93 -0.85%
DY 0.00 4.39 0.00 7.48 0.00 10.78 0.00 -
P/NAPS 0.74 0.72 0.74 0.75 0.77 0.77 0.81 -5.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 -
Price 1.20 1.17 1.18 1.22 1.04 1.26 1.24 -
P/RPS 0.64 0.67 0.70 0.62 0.54 0.70 0.69 -4.88%
P/EPS 9.42 11.84 10.97 7.80 6.10 7.83 9.45 -0.21%
EY 10.61 8.44 9.12 12.82 16.38 12.78 10.58 0.18%
DY 0.00 4.27 0.00 7.17 0.00 9.92 0.00 -
P/NAPS 0.75 0.74 0.74 0.78 0.69 0.83 0.83 -6.52%

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