[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 115.79%
YoY- 115.11%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 255,306 992,671 713,462 453,870 216,740 875,601 624,899 -44.97%
PBT 38,556 132,906 98,908 58,722 27,178 68,491 57,439 -23.35%
Tax -7,220 -27,864 -18,591 -11,096 -5,468 -14,466 -10,803 -23.57%
NP 31,336 105,042 80,317 47,626 21,710 54,025 46,636 -23.30%
-
NP to SH 30,697 101,967 78,860 47,226 21,885 48,776 42,435 -19.43%
-
Tax Rate 18.73% 20.97% 18.80% 18.90% 20.12% 21.12% 18.81% -
Total Cost 223,970 887,629 633,145 406,244 195,030 821,576 578,263 -46.89%
-
Net Worth 892,922 870,614 853,020 853,000 834,559 817,053 710,952 16.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 61,076 - 27,766 - 22,202 - -
Div Payout % - 59.90% - 58.80% - 45.52% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 892,922 870,614 853,020 853,000 834,559 817,053 710,952 16.42%
NOSH 444,240 444,190 444,281 444,270 443,914 444,050 444,345 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.27% 10.58% 11.26% 10.49% 10.02% 6.17% 7.46% -
ROE 3.44% 11.71% 9.24% 5.54% 2.62% 5.97% 5.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.47 223.48 160.59 102.16 48.82 197.18 140.63 -44.96%
EPS 6.91 22.96 17.75 10.63 4.93 10.98 9.55 -19.41%
DPS 0.00 13.75 0.00 6.25 0.00 5.00 0.00 -
NAPS 2.01 1.96 1.92 1.92 1.88 1.84 1.60 16.44%
Adjusted Per Share Value based on latest NOSH - 443,800
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.48 223.49 160.63 102.18 48.80 197.13 140.69 -44.97%
EPS 6.91 22.96 17.75 10.63 4.93 10.98 9.55 -19.41%
DPS 0.00 13.75 0.00 6.25 0.00 5.00 0.00 -
NAPS 2.0103 1.9601 1.9205 1.9204 1.8789 1.8395 1.6006 16.42%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.12 1.68 1.38 1.17 1.25 1.17 1.18 -
P/RPS 3.69 0.75 0.86 1.15 2.56 0.59 0.84 168.46%
P/EPS 30.68 7.32 7.77 11.01 25.35 10.65 12.36 83.42%
EY 3.26 13.66 12.86 9.09 3.94 9.39 8.09 -45.47%
DY 0.00 8.18 0.00 5.34 0.00 4.27 0.00 -
P/NAPS 1.05 0.86 0.72 0.61 0.66 0.64 0.74 26.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 -
Price 2.11 1.90 1.69 1.49 1.17 1.20 1.20 -
P/RPS 3.67 0.85 1.05 1.46 2.40 0.61 0.85 165.39%
P/EPS 30.54 8.28 9.52 14.02 23.73 10.92 12.57 80.82%
EY 3.27 12.08 10.50 7.13 4.21 9.15 7.96 -44.76%
DY 0.00 7.24 0.00 4.19 0.00 4.17 0.00 -
P/NAPS 1.05 0.97 0.88 0.78 0.62 0.65 0.75 25.17%

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