[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 66.98%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 517,170 255,306 992,671 713,462 453,870 216,740 875,601 -29.67%
PBT 77,629 38,556 132,906 98,908 58,722 27,178 68,491 8.73%
Tax -14,358 -7,220 -27,864 -18,591 -11,096 -5,468 -14,466 -0.49%
NP 63,271 31,336 105,042 80,317 47,626 21,710 54,025 11.13%
-
NP to SH 61,298 30,697 101,967 78,860 47,226 21,885 48,776 16.50%
-
Tax Rate 18.50% 18.73% 20.97% 18.80% 18.90% 20.12% 21.12% -
Total Cost 453,899 223,970 887,629 633,145 406,244 195,030 821,576 -32.74%
-
Net Worth 892,818 892,922 870,614 853,020 853,000 834,559 817,053 6.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 27,761 - 61,076 - 27,766 - 22,202 16.11%
Div Payout % 45.29% - 59.90% - 58.80% - 45.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 892,818 892,922 870,614 853,020 853,000 834,559 817,053 6.10%
NOSH 444,188 444,240 444,190 444,281 444,270 443,914 444,050 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.23% 12.27% 10.58% 11.26% 10.49% 10.02% 6.17% -
ROE 6.87% 3.44% 11.71% 9.24% 5.54% 2.62% 5.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 116.43 57.47 223.48 160.59 102.16 48.82 197.18 -29.68%
EPS 13.80 6.91 22.96 17.75 10.63 4.93 10.98 16.51%
DPS 6.25 0.00 13.75 0.00 6.25 0.00 5.00 16.08%
NAPS 2.01 2.01 1.96 1.92 1.92 1.88 1.84 6.08%
Adjusted Per Share Value based on latest NOSH - 444,297
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 116.44 57.48 223.49 160.63 102.18 48.80 197.13 -29.66%
EPS 13.80 6.91 22.96 17.75 10.63 4.93 10.98 16.51%
DPS 6.25 0.00 13.75 0.00 6.25 0.00 5.00 16.08%
NAPS 2.0101 2.0103 1.9601 1.9205 1.9204 1.8789 1.8395 6.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.12 2.12 1.68 1.38 1.17 1.25 1.17 -
P/RPS 1.82 3.69 0.75 0.86 1.15 2.56 0.59 112.34%
P/EPS 15.36 30.68 7.32 7.77 11.01 25.35 10.65 27.73%
EY 6.51 3.26 13.66 12.86 9.09 3.94 9.39 -21.71%
DY 2.95 0.00 8.18 0.00 5.34 0.00 4.27 -21.90%
P/NAPS 1.05 1.05 0.86 0.72 0.61 0.66 0.64 39.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 -
Price 1.95 2.11 1.90 1.69 1.49 1.17 1.20 -
P/RPS 1.67 3.67 0.85 1.05 1.46 2.40 0.61 96.06%
P/EPS 14.13 30.54 8.28 9.52 14.02 23.73 10.92 18.80%
EY 7.08 3.27 12.08 10.50 7.13 4.21 9.15 -15.75%
DY 3.21 0.00 7.24 0.00 4.19 0.00 4.17 -16.04%
P/NAPS 0.97 1.05 0.97 0.88 0.78 0.62 0.65 30.68%

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