[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 58.76%
YoY- 72.57%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 390,761 187,477 875,527 645,999 402,726 198,003 787,216 -37.33%
PBT 30,904 16,145 90,241 75,405 47,070 20,115 61,346 -36.71%
Tax -6,800 -3,160 -17,797 -15,595 -9,556 -4,651 -14,489 -39.63%
NP 24,104 12,985 72,444 59,810 37,514 15,464 46,857 -35.82%
-
NP to SH 21,954 11,937 69,501 56,795 35,773 14,551 45,027 -38.07%
-
Tax Rate 22.00% 19.57% 19.72% 20.68% 20.30% 23.12% 23.62% -
Total Cost 366,657 174,492 803,083 586,189 365,212 182,539 740,359 -37.43%
-
Net Worth 702,172 705,569 693,084 666,607 671,021 661,005 662,410 3.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,110 - 38,874 - 27,774 - 22,228 -37.04%
Div Payout % 50.61% - 55.93% - 77.64% - 49.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 702,172 705,569 693,084 666,607 671,021 661,005 662,410 3.96%
NOSH 444,412 443,754 444,284 444,405 444,385 443,628 444,570 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.17% 6.93% 8.27% 9.26% 9.32% 7.81% 5.95% -
ROE 3.13% 1.69% 10.03% 8.52% 5.33% 2.20% 6.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.93 42.25 197.06 145.36 90.63 44.63 177.07 -37.31%
EPS 4.94 2.69 15.65 12.78 8.05 3.28 10.17 -38.23%
DPS 2.50 0.00 8.75 0.00 6.25 0.00 5.00 -37.03%
NAPS 1.58 1.59 1.56 1.50 1.51 1.49 1.49 3.99%
Adjusted Per Share Value based on latest NOSH - 444,439
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.98 42.21 197.12 145.44 90.67 44.58 177.23 -37.33%
EPS 4.94 2.69 15.65 12.79 8.05 3.28 10.14 -38.11%
DPS 2.50 0.00 8.75 0.00 6.25 0.00 5.00 -37.03%
NAPS 1.5809 1.5885 1.5604 1.5008 1.5107 1.4882 1.4914 3.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 1.17 1.17 1.15 1.16 1.20 1.70 -
P/RPS 1.30 2.77 0.59 0.79 1.28 2.69 0.96 22.42%
P/EPS 23.08 43.49 7.48 9.00 14.41 36.59 16.78 23.70%
EY 4.33 2.30 13.37 11.11 6.94 2.73 5.96 -19.20%
DY 2.19 0.00 7.48 0.00 5.39 0.00 2.94 -17.84%
P/NAPS 0.72 0.74 0.75 0.77 0.77 0.81 1.14 -26.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 -
Price 1.17 1.18 1.22 1.04 1.26 1.24 1.24 -
P/RPS 1.33 2.79 0.62 0.72 1.39 2.78 0.70 53.46%
P/EPS 23.68 43.87 7.80 8.14 15.65 37.80 12.24 55.32%
EY 4.22 2.28 12.82 12.29 6.39 2.65 8.17 -35.64%
DY 2.14 0.00 7.17 0.00 4.96 0.00 4.03 -34.45%
P/NAPS 0.74 0.74 0.78 0.69 0.83 0.83 0.83 -7.37%

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