[KIANJOO] QoQ 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- 24.83%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 261,864 255,306 279,209 259,592 237,130 216,740 250,702 2.95%
PBT 39,073 38,556 33,998 40,186 31,544 27,178 11,052 132.61%
Tax -7,138 -7,220 -9,273 -7,495 -5,628 -5,468 -3,663 56.20%
NP 31,935 31,336 24,725 32,691 25,916 21,710 7,389 166.04%
-
NP to SH 30,601 30,697 23,107 31,634 25,341 21,885 6,341 186.39%
-
Tax Rate 18.27% 18.73% 27.28% 18.65% 17.84% 20.12% 33.14% -
Total Cost 229,929 223,970 254,484 226,901 211,214 195,030 243,313 -3.71%
-
Net Worth 892,714 892,922 870,018 853,051 852,096 834,559 819,117 5.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 27,758 - 33,291 - 27,737 - 11,129 84.22%
Div Payout % 90.71% - 144.08% - 109.46% - 175.51% -
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 892,714 892,922 870,018 853,051 852,096 834,559 819,117 5.92%
NOSH 444,136 444,240 443,886 444,297 443,800 443,914 445,172 -0.15%
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 12.20% 12.27% 8.86% 12.59% 10.93% 10.02% 2.95% -
ROE 3.43% 3.44% 2.66% 3.71% 2.97% 2.62% 0.77% -
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 58.96 57.47 62.90 58.43 53.43 48.82 56.32 3.10%
EPS 6.89 6.91 5.21 7.12 5.71 4.93 1.43 186.09%
DPS 6.25 0.00 7.50 0.00 6.25 0.00 2.50 84.51%
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 58.96 57.48 62.86 58.44 53.39 48.80 56.44 2.96%
EPS 6.89 6.91 5.20 7.12 5.71 4.93 1.43 186.09%
DPS 6.25 0.00 7.50 0.00 6.24 0.00 2.51 84.01%
NAPS 2.0099 2.0103 1.9588 1.9206 1.9184 1.8789 1.8442 5.92%
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 3.60 3.69 2.67 2.36 2.19 2.56 2.08 44.29%
P/EPS 30.77 30.68 32.27 19.38 20.49 25.35 82.14 -48.12%
EY 3.25 3.26 3.10 5.16 4.88 3.94 1.22 92.51%
DY 2.95 0.00 4.46 0.00 5.34 0.00 2.14 23.93%
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 3.31 3.67 3.02 2.89 2.79 2.40 2.13 34.27%
P/EPS 28.30 30.54 36.50 23.74 26.09 23.73 84.25 -51.77%
EY 3.53 3.27 2.74 4.21 3.83 4.21 1.19 106.86%
DY 3.21 0.00 3.95 0.00 4.19 0.00 2.08 33.65%
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