[KIANJOO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -39.56%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 234,139 203,284 187,477 229,528 243,273 204,723 198,003 11.81%
PBT 26,535 14,759 16,145 14,720 28,335 26,955 20,115 20.26%
Tax -4,003 -3,640 -3,160 -2,085 -6,039 -4,905 -4,651 -9.51%
NP 22,532 11,119 12,985 12,635 22,296 22,050 15,464 28.49%
-
NP to SH 20,481 10,017 11,937 12,706 21,022 21,222 14,551 25.56%
-
Tax Rate 15.09% 24.66% 19.57% 14.16% 21.31% 18.20% 23.12% -
Total Cost 211,607 192,165 174,492 216,893 220,977 182,673 182,539 10.34%
-
Net Worth 710,837 700,303 705,569 692,195 666,659 670,402 661,005 4.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,080 - 11,092 - 27,748 - -
Div Payout % - 110.62% - 87.30% - 130.75% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 710,837 700,303 705,569 692,195 666,659 670,402 661,005 4.96%
NOSH 444,273 443,230 443,754 443,715 444,439 443,974 443,628 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.62% 5.47% 6.93% 5.50% 9.17% 10.77% 7.81% -
ROE 2.88% 1.43% 1.69% 1.84% 3.15% 3.17% 2.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.70 45.86 42.25 51.73 54.74 46.11 44.63 11.70%
EPS 4.61 2.26 2.69 2.86 4.73 4.78 3.28 25.44%
DPS 0.00 2.50 0.00 2.50 0.00 6.25 0.00 -
NAPS 1.60 1.58 1.59 1.56 1.50 1.51 1.49 4.85%
Adjusted Per Share Value based on latest NOSH - 443,715
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.71 45.77 42.21 51.68 54.77 46.09 44.58 11.80%
EPS 4.61 2.26 2.69 2.86 4.73 4.78 3.28 25.44%
DPS 0.00 2.49 0.00 2.50 0.00 6.25 0.00 -
NAPS 1.6004 1.5767 1.5885 1.5584 1.5009 1.5093 1.4882 4.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.18 1.14 1.17 1.17 1.15 1.16 1.20 -
P/RPS 2.24 2.49 2.77 2.26 2.10 2.52 2.69 -11.47%
P/EPS 25.60 50.44 43.49 40.86 24.31 24.27 36.59 -21.17%
EY 3.91 1.98 2.30 2.45 4.11 4.12 2.73 27.03%
DY 0.00 2.19 0.00 2.14 0.00 5.39 0.00 -
P/NAPS 0.74 0.72 0.74 0.75 0.77 0.77 0.81 -5.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 -
Price 1.20 1.17 1.18 1.22 1.04 1.26 1.24 -
P/RPS 2.28 2.55 2.79 2.36 1.90 2.73 2.78 -12.37%
P/EPS 26.03 51.77 43.87 42.60 21.99 26.36 37.80 -22.00%
EY 3.84 1.93 2.28 2.35 4.55 3.79 2.65 28.02%
DY 0.00 2.14 0.00 2.05 0.00 4.96 0.00 -
P/NAPS 0.75 0.74 0.74 0.78 0.69 0.83 0.83 -6.52%

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