[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 93.29%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 453,870 216,740 875,601 624,899 390,761 187,477 875,527 -35.54%
PBT 58,722 27,178 68,491 57,439 30,904 16,145 90,241 -24.96%
Tax -11,096 -5,468 -14,466 -10,803 -6,800 -3,160 -17,797 -27.08%
NP 47,626 21,710 54,025 46,636 24,104 12,985 72,444 -24.45%
-
NP to SH 47,226 21,885 48,776 42,435 21,954 11,937 69,501 -22.76%
-
Tax Rate 18.90% 20.12% 21.12% 18.81% 22.00% 19.57% 19.72% -
Total Cost 406,244 195,030 821,576 578,263 366,657 174,492 803,083 -36.59%
-
Net Worth 853,000 834,559 817,053 710,952 702,172 705,569 693,084 14.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 27,766 - 22,202 - 11,110 - 38,874 -20.14%
Div Payout % 58.80% - 45.52% - 50.61% - 55.93% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 853,000 834,559 817,053 710,952 702,172 705,569 693,084 14.88%
NOSH 444,270 443,914 444,050 444,345 444,412 443,754 444,284 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.49% 10.02% 6.17% 7.46% 6.17% 6.93% 8.27% -
ROE 5.54% 2.62% 5.97% 5.97% 3.13% 1.69% 10.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.16 48.82 197.18 140.63 87.93 42.25 197.06 -35.54%
EPS 10.63 4.93 10.98 9.55 4.94 2.69 15.65 -22.78%
DPS 6.25 0.00 5.00 0.00 2.50 0.00 8.75 -20.14%
NAPS 1.92 1.88 1.84 1.60 1.58 1.59 1.56 14.89%
Adjusted Per Share Value based on latest NOSH - 444,273
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.18 48.80 197.13 140.69 87.98 42.21 197.12 -35.54%
EPS 10.63 4.93 10.98 9.55 4.94 2.69 15.65 -22.78%
DPS 6.25 0.00 5.00 0.00 2.50 0.00 8.75 -20.14%
NAPS 1.9204 1.8789 1.8395 1.6006 1.5809 1.5885 1.5604 14.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.25 1.17 1.18 1.14 1.17 1.17 -
P/RPS 1.15 2.56 0.59 0.84 1.30 2.77 0.59 56.22%
P/EPS 11.01 25.35 10.65 12.36 23.08 43.49 7.48 29.48%
EY 9.09 3.94 9.39 8.09 4.33 2.30 13.37 -22.73%
DY 5.34 0.00 4.27 0.00 2.19 0.00 7.48 -20.17%
P/NAPS 0.61 0.66 0.64 0.74 0.72 0.74 0.75 -12.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 -
Price 1.49 1.17 1.20 1.20 1.17 1.18 1.22 -
P/RPS 1.46 2.40 0.61 0.85 1.33 2.79 0.62 77.27%
P/EPS 14.02 23.73 10.92 12.57 23.68 43.87 7.80 47.99%
EY 7.13 4.21 9.15 7.96 4.22 2.28 12.82 -32.44%
DY 4.19 0.00 4.17 0.00 2.14 0.00 7.17 -30.17%
P/NAPS 0.78 0.62 0.65 0.75 0.74 0.74 0.78 0.00%

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