[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 145.85%
YoY- 103.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 187,477 875,527 645,999 402,726 198,003 787,216 589,181 -53.35%
PBT 16,145 90,241 75,405 47,070 20,115 61,346 46,458 -50.53%
Tax -3,160 -17,797 -15,595 -9,556 -4,651 -14,489 -12,410 -59.79%
NP 12,985 72,444 59,810 37,514 15,464 46,857 34,048 -47.37%
-
NP to SH 11,937 69,501 56,795 35,773 14,551 45,027 32,912 -49.11%
-
Tax Rate 19.57% 19.72% 20.68% 20.30% 23.12% 23.62% 26.71% -
Total Cost 174,492 803,083 586,189 365,212 182,539 740,359 555,133 -53.73%
-
Net Worth 705,569 693,084 666,607 671,021 661,005 662,410 635,143 7.25%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 38,874 - 27,774 - 22,228 11,103 -
Div Payout % - 55.93% - 77.64% - 49.37% 33.74% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 705,569 693,084 666,607 671,021 661,005 662,410 635,143 7.25%
NOSH 443,754 444,284 444,405 444,385 443,628 444,570 444,156 -0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.93% 8.27% 9.26% 9.32% 7.81% 5.95% 5.78% -
ROE 1.69% 10.03% 8.52% 5.33% 2.20% 6.80% 5.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 42.25 197.06 145.36 90.63 44.63 177.07 132.65 -53.32%
EPS 2.69 15.65 12.78 8.05 3.28 10.17 7.41 -49.07%
DPS 0.00 8.75 0.00 6.25 0.00 5.00 2.50 -
NAPS 1.59 1.56 1.50 1.51 1.49 1.49 1.43 7.31%
Adjusted Per Share Value based on latest NOSH - 443,974
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 42.21 197.12 145.44 90.67 44.58 177.23 132.65 -53.35%
EPS 2.69 15.65 12.79 8.05 3.28 10.14 7.41 -49.07%
DPS 0.00 8.75 0.00 6.25 0.00 5.00 2.50 -
NAPS 1.5885 1.5604 1.5008 1.5107 1.4882 1.4914 1.43 7.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.17 1.17 1.15 1.16 1.20 1.70 1.48 -
P/RPS 2.77 0.59 0.79 1.28 2.69 0.96 1.12 82.78%
P/EPS 43.49 7.48 9.00 14.41 36.59 16.78 19.97 67.93%
EY 2.30 13.37 11.11 6.94 2.73 5.96 5.01 -40.46%
DY 0.00 7.48 0.00 5.39 0.00 2.94 1.69 -
P/NAPS 0.74 0.75 0.77 0.77 0.81 1.14 1.03 -19.76%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 -
Price 1.18 1.22 1.04 1.26 1.24 1.24 1.42 -
P/RPS 2.79 0.62 0.72 1.39 2.78 0.70 1.07 89.33%
P/EPS 43.87 7.80 8.14 15.65 37.80 12.24 19.16 73.63%
EY 2.28 12.82 12.29 6.39 2.65 8.17 5.22 -42.40%
DY 0.00 7.17 0.00 4.96 0.00 4.03 1.76 -
P/NAPS 0.74 0.78 0.69 0.83 0.83 0.83 0.99 -17.62%

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