[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.93%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 851,532 571,397 266,771 1,083,806 792,865 517,170 255,306 122.74%
PBT 98,382 62,070 33,706 142,792 115,984 77,629 38,556 86.41%
Tax -18,907 -13,249 -5,218 -33,047 -22,595 -14,358 -7,220 89.65%
NP 79,475 48,821 28,488 109,745 93,389 63,271 31,336 85.66%
-
NP to SH 73,869 45,675 27,294 104,044 89,751 61,298 30,697 79.28%
-
Tax Rate 19.22% 21.35% 15.48% 23.14% 19.48% 18.50% 18.73% -
Total Cost 772,057 522,576 238,283 974,061 699,476 453,899 223,970 127.68%
-
Net Worth 923,868 959,402 932,752 910,365 897,065 892,818 892,922 2.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 27,760 - 55,510 - 27,761 - -
Div Payout % - 60.78% - 53.35% - 45.29% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 923,868 959,402 932,752 910,365 897,065 892,818 892,922 2.29%
NOSH 444,167 444,167 444,167 444,080 444,092 444,188 444,240 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.33% 8.54% 10.68% 10.13% 11.78% 12.23% 12.27% -
ROE 8.00% 4.76% 2.93% 11.43% 10.00% 6.87% 3.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 191.71 128.64 60.06 244.06 178.54 116.43 57.47 122.76%
EPS 16.63 10.28 6.14 23.42 20.21 13.80 6.91 79.30%
DPS 0.00 6.25 0.00 12.50 0.00 6.25 0.00 -
NAPS 2.08 2.16 2.10 2.05 2.02 2.01 2.01 2.30%
Adjusted Per Share Value based on latest NOSH - 444,011
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 191.71 128.64 60.06 244.01 178.51 116.44 57.48 122.74%
EPS 16.63 10.28 6.14 23.42 20.21 13.80 6.91 79.30%
DPS 0.00 6.25 0.00 12.50 0.00 6.25 0.00 -
NAPS 2.08 2.16 2.10 2.0496 2.0197 2.0101 2.0103 2.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.40 2.17 2.02 2.10 1.80 2.12 2.12 -
P/RPS 1.25 1.69 3.36 0.86 1.01 1.82 3.69 -51.30%
P/EPS 14.43 21.10 32.87 8.96 8.91 15.36 30.68 -39.43%
EY 6.93 4.74 3.04 11.16 11.23 6.51 3.26 65.10%
DY 0.00 2.88 0.00 5.95 0.00 2.95 0.00 -
P/NAPS 1.15 1.00 0.96 1.02 0.89 1.05 1.05 6.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 -
Price 2.22 2.73 1.89 2.20 1.91 1.95 2.11 -
P/RPS 1.16 2.12 3.15 0.90 1.07 1.67 3.67 -53.50%
P/EPS 13.35 26.55 30.76 9.39 9.45 14.13 30.54 -42.31%
EY 7.49 3.77 3.25 10.65 10.58 7.08 3.27 73.50%
DY 0.00 2.29 0.00 5.68 0.00 3.21 0.00 -
P/NAPS 1.07 1.26 0.90 1.07 0.95 0.97 1.05 1.26%

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