[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.82%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 875,601 624,899 390,761 187,477 875,527 645,999 402,726 67.59%
PBT 68,491 57,439 30,904 16,145 90,241 75,405 47,070 28.32%
Tax -14,466 -10,803 -6,800 -3,160 -17,797 -15,595 -9,556 31.74%
NP 54,025 46,636 24,104 12,985 72,444 59,810 37,514 27.44%
-
NP to SH 48,776 42,435 21,954 11,937 69,501 56,795 35,773 22.89%
-
Tax Rate 21.12% 18.81% 22.00% 19.57% 19.72% 20.68% 20.30% -
Total Cost 821,576 578,263 366,657 174,492 803,083 586,189 365,212 71.43%
-
Net Worth 817,053 710,952 702,172 705,569 693,084 666,607 671,021 13.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,202 - 11,110 - 38,874 - 27,774 -13.83%
Div Payout % 45.52% - 50.61% - 55.93% - 77.64% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 817,053 710,952 702,172 705,569 693,084 666,607 671,021 13.98%
NOSH 444,050 444,345 444,412 443,754 444,284 444,405 444,385 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.17% 7.46% 6.17% 6.93% 8.27% 9.26% 9.32% -
ROE 5.97% 5.97% 3.13% 1.69% 10.03% 8.52% 5.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 197.18 140.63 87.93 42.25 197.06 145.36 90.63 67.66%
EPS 10.98 9.55 4.94 2.69 15.65 12.78 8.05 22.92%
DPS 5.00 0.00 2.50 0.00 8.75 0.00 6.25 -13.78%
NAPS 1.84 1.60 1.58 1.59 1.56 1.50 1.51 14.04%
Adjusted Per Share Value based on latest NOSH - 443,754
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 197.13 140.69 87.98 42.21 197.12 145.44 90.67 67.58%
EPS 10.98 9.55 4.94 2.69 15.65 12.79 8.05 22.92%
DPS 5.00 0.00 2.50 0.00 8.75 0.00 6.25 -13.78%
NAPS 1.8395 1.6006 1.5809 1.5885 1.5604 1.5008 1.5107 13.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.18 1.14 1.17 1.17 1.15 1.16 -
P/RPS 0.59 0.84 1.30 2.77 0.59 0.79 1.28 -40.24%
P/EPS 10.65 12.36 23.08 43.49 7.48 9.00 14.41 -18.21%
EY 9.39 8.09 4.33 2.30 13.37 11.11 6.94 22.26%
DY 4.27 0.00 2.19 0.00 7.48 0.00 5.39 -14.34%
P/NAPS 0.64 0.74 0.72 0.74 0.75 0.77 0.77 -11.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 -
Price 1.20 1.20 1.17 1.18 1.22 1.04 1.26 -
P/RPS 0.61 0.85 1.33 2.79 0.62 0.72 1.39 -42.16%
P/EPS 10.92 12.57 23.68 43.87 7.80 8.14 15.65 -21.27%
EY 9.15 7.96 4.22 2.28 12.82 12.29 6.39 26.95%
DY 4.17 0.00 2.14 0.00 7.17 0.00 4.96 -10.89%
P/NAPS 0.65 0.75 0.74 0.74 0.78 0.69 0.83 -15.00%

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