[KIANJOO] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.02%
YoY- -10.06%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 304,626 266,771 290,940 276,230 261,864 255,306 279,209 5.98%
PBT 28,364 33,706 26,807 36,602 39,073 38,556 33,998 -11.38%
Tax -8,031 -5,218 -10,451 -6,484 -7,138 -7,220 -9,273 -9.14%
NP 20,333 28,488 16,356 30,118 31,935 31,336 24,725 -12.23%
-
NP to SH 18,381 27,294 14,293 28,453 30,601 30,697 23,107 -14.15%
-
Tax Rate 28.31% 15.48% 38.99% 17.71% 18.27% 18.73% 27.28% -
Total Cost 284,293 238,283 274,584 246,112 229,929 223,970 254,484 7.67%
-
Net Worth 959,402 932,752 910,224 896,646 892,714 892,922 870,018 6.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,760 - 27,750 - 27,758 - 33,291 -11.41%
Div Payout % 151.03% - 194.16% - 90.71% - 144.08% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 959,402 932,752 910,224 896,646 892,714 892,922 870,018 6.74%
NOSH 444,167 444,167 444,011 443,884 444,136 444,240 443,886 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.67% 10.68% 5.62% 10.90% 12.20% 12.27% 8.86% -
ROE 1.92% 2.93% 1.57% 3.17% 3.43% 3.44% 2.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.58 60.06 65.53 62.23 58.96 57.47 62.90 5.93%
EPS 4.14 6.14 3.21 6.41 6.89 6.91 5.21 -14.22%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 7.50 -11.45%
NAPS 2.16 2.10 2.05 2.02 2.01 2.01 1.96 6.69%
Adjusted Per Share Value based on latest NOSH - 443,884
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.58 60.06 65.50 62.19 58.96 57.48 62.86 5.98%
EPS 4.14 6.14 3.22 6.41 6.89 6.91 5.20 -14.11%
DPS 6.25 0.00 6.25 0.00 6.25 0.00 7.50 -11.45%
NAPS 2.16 2.10 2.0493 2.0187 2.0099 2.0103 1.9588 6.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.17 2.02 2.10 1.80 2.12 2.12 1.68 -
P/RPS 3.16 3.36 3.20 2.89 3.60 3.69 2.67 11.89%
P/EPS 52.44 32.87 65.24 28.08 30.77 30.68 32.27 38.26%
EY 1.91 3.04 1.53 3.56 3.25 3.26 3.10 -27.61%
DY 2.88 0.00 2.98 0.00 2.95 0.00 4.46 -25.31%
P/NAPS 1.00 0.96 1.02 0.89 1.05 1.05 0.86 10.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 -
Price 2.73 1.89 2.20 1.91 1.95 2.11 1.90 -
P/RPS 3.98 3.15 3.36 3.07 3.31 3.67 3.02 20.22%
P/EPS 65.97 30.76 68.34 29.80 28.30 30.54 36.50 48.43%
EY 1.52 3.25 1.46 3.36 3.53 3.27 2.74 -32.51%
DY 2.29 0.00 2.84 0.00 3.21 0.00 3.95 -30.49%
P/NAPS 1.26 0.90 1.07 0.95 0.97 1.05 0.97 19.06%

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