[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 79.47%
YoY- 83.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 992,671 951,282 907,740 866,960 875,601 833,198 781,522 17.23%
PBT 132,906 131,877 117,444 108,712 68,491 76,585 61,808 66.36%
Tax -27,864 -24,788 -22,192 -21,872 -14,466 -14,404 -13,600 61.10%
NP 105,042 107,089 95,252 86,840 54,025 62,181 48,208 67.83%
-
NP to SH 101,967 105,146 94,452 87,540 48,776 56,580 43,908 75.09%
-
Tax Rate 20.97% 18.80% 18.90% 20.12% 21.12% 18.81% 22.00% -
Total Cost 887,629 844,193 812,488 780,120 821,576 771,017 733,314 13.53%
-
Net Worth 870,614 853,020 853,000 834,559 817,053 710,952 702,172 15.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,076 - 55,533 - 22,202 - 22,220 95.86%
Div Payout % 59.90% - 58.80% - 45.52% - 50.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 870,614 853,020 853,000 834,559 817,053 710,952 702,172 15.36%
NOSH 444,190 444,281 444,270 443,914 444,050 444,345 444,412 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.58% 11.26% 10.49% 10.02% 6.17% 7.46% 6.17% -
ROE 11.71% 12.33% 11.07% 10.49% 5.97% 7.96% 6.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.48 214.12 204.32 195.30 197.18 187.51 175.85 17.27%
EPS 22.96 23.67 21.26 19.72 10.98 12.73 9.88 75.17%
DPS 13.75 0.00 12.50 0.00 5.00 0.00 5.00 95.92%
NAPS 1.96 1.92 1.92 1.88 1.84 1.60 1.58 15.40%
Adjusted Per Share Value based on latest NOSH - 443,914
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.49 214.17 204.37 195.19 197.13 187.59 175.95 17.23%
EPS 22.96 23.67 21.26 19.71 10.98 12.74 9.89 75.05%
DPS 13.75 0.00 12.50 0.00 5.00 0.00 5.00 95.92%
NAPS 1.9601 1.9205 1.9204 1.8789 1.8395 1.6006 1.5809 15.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.68 1.38 1.17 1.25 1.17 1.18 1.14 -
P/RPS 0.75 0.64 0.57 0.64 0.59 0.63 0.65 9.98%
P/EPS 7.32 5.83 5.50 6.34 10.65 9.27 11.54 -26.11%
EY 13.66 17.15 18.17 15.78 9.39 10.79 8.67 35.28%
DY 8.18 0.00 10.68 0.00 4.27 0.00 4.39 51.25%
P/NAPS 0.86 0.72 0.61 0.66 0.64 0.74 0.72 12.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.90 1.69 1.49 1.17 1.20 1.20 1.17 -
P/RPS 0.85 0.79 0.73 0.60 0.61 0.64 0.67 17.14%
P/EPS 8.28 7.14 7.01 5.93 10.92 9.42 11.84 -21.16%
EY 12.08 14.00 14.27 16.85 9.15 10.61 8.44 26.92%
DY 7.24 0.00 8.39 0.00 4.17 0.00 4.27 42.05%
P/NAPS 0.97 0.88 0.78 0.62 0.65 0.75 0.74 19.71%

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