[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -67.68%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 875,527 645,999 402,726 198,003 787,216 589,181 378,006 74.61%
PBT 90,241 75,405 47,070 20,115 61,346 46,458 25,722 130.01%
Tax -17,797 -15,595 -9,556 -4,651 -14,489 -12,410 -7,454 78.16%
NP 72,444 59,810 37,514 15,464 46,857 34,048 18,268 149.49%
-
NP to SH 69,501 56,795 35,773 14,551 45,027 32,912 17,586 148.92%
-
Tax Rate 19.72% 20.68% 20.30% 23.12% 23.62% 26.71% 28.98% -
Total Cost 803,083 586,189 365,212 182,539 740,359 555,133 359,738 70.39%
-
Net Worth 693,084 666,607 671,021 661,005 662,410 635,143 630,609 6.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 38,874 - 27,774 - 22,228 11,103 11,102 129.71%
Div Payout % 55.93% - 77.64% - 49.37% 33.74% 63.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 693,084 666,607 671,021 661,005 662,410 635,143 630,609 6.46%
NOSH 444,284 444,405 444,385 443,628 444,570 444,156 444,090 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.27% 9.26% 9.32% 7.81% 5.95% 5.78% 4.83% -
ROE 10.03% 8.52% 5.33% 2.20% 6.80% 5.18% 2.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.06 145.36 90.63 44.63 177.07 132.65 85.12 74.55%
EPS 15.65 12.78 8.05 3.28 10.17 7.41 3.96 148.92%
DPS 8.75 0.00 6.25 0.00 5.00 2.50 2.50 129.64%
NAPS 1.56 1.50 1.51 1.49 1.49 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 443,628
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.12 145.44 90.67 44.58 177.23 132.65 85.10 74.62%
EPS 15.65 12.79 8.05 3.28 10.14 7.41 3.96 148.92%
DPS 8.75 0.00 6.25 0.00 5.00 2.50 2.50 129.64%
NAPS 1.5604 1.5008 1.5107 1.4882 1.4914 1.43 1.4198 6.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.15 1.16 1.20 1.70 1.48 1.42 -
P/RPS 0.59 0.79 1.28 2.69 0.96 1.12 1.67 -49.86%
P/EPS 7.48 9.00 14.41 36.59 16.78 19.97 35.86 -64.66%
EY 13.37 11.11 6.94 2.73 5.96 5.01 2.79 182.89%
DY 7.48 0.00 5.39 0.00 2.94 1.69 1.76 161.22%
P/NAPS 0.75 0.77 0.77 0.81 1.14 1.03 1.00 -17.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.22 1.04 1.26 1.24 1.24 1.42 1.34 -
P/RPS 0.62 0.72 1.39 2.78 0.70 1.07 1.57 -46.02%
P/EPS 7.80 8.14 15.65 37.80 12.24 19.16 33.84 -62.23%
EY 12.82 12.29 6.39 2.65 8.17 5.22 2.96 164.52%
DY 7.17 0.00 4.96 0.00 4.03 1.76 1.87 143.97%
P/NAPS 0.78 0.69 0.83 0.83 0.83 0.99 0.94 -11.64%

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