[KIANJOO] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -26.96%
YoY- 264.41%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 276,230 261,864 255,306 279,209 259,592 237,130 216,740 17.53%
PBT 36,602 39,073 38,556 33,998 40,186 31,544 27,178 21.93%
Tax -6,484 -7,138 -7,220 -9,273 -7,495 -5,628 -5,468 12.02%
NP 30,118 31,935 31,336 24,725 32,691 25,916 21,710 24.36%
-
NP to SH 28,453 30,601 30,697 23,107 31,634 25,341 21,885 19.10%
-
Tax Rate 17.71% 18.27% 18.73% 27.28% 18.65% 17.84% 20.12% -
Total Cost 246,112 229,929 223,970 254,484 226,901 211,214 195,030 16.75%
-
Net Worth 896,646 892,714 892,922 870,018 853,051 852,096 834,559 4.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 27,758 - 33,291 - 27,737 - -
Div Payout % - 90.71% - 144.08% - 109.46% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 896,646 892,714 892,922 870,018 853,051 852,096 834,559 4.89%
NOSH 443,884 444,136 444,240 443,886 444,297 443,800 443,914 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.90% 12.20% 12.27% 8.86% 12.59% 10.93% 10.02% -
ROE 3.17% 3.43% 3.44% 2.66% 3.71% 2.97% 2.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.23 58.96 57.47 62.90 58.43 53.43 48.82 17.54%
EPS 6.41 6.89 6.91 5.21 7.12 5.71 4.93 19.10%
DPS 0.00 6.25 0.00 7.50 0.00 6.25 0.00 -
NAPS 2.02 2.01 2.01 1.96 1.92 1.92 1.88 4.90%
Adjusted Per Share Value based on latest NOSH - 443,886
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.19 58.96 57.48 62.86 58.44 53.39 48.80 17.52%
EPS 6.41 6.89 6.91 5.20 7.12 5.71 4.93 19.10%
DPS 0.00 6.25 0.00 7.50 0.00 6.24 0.00 -
NAPS 2.0187 2.0099 2.0103 1.9588 1.9206 1.9184 1.8789 4.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.80 2.12 2.12 1.68 1.38 1.17 1.25 -
P/RPS 2.89 3.60 3.69 2.67 2.36 2.19 2.56 8.41%
P/EPS 28.08 30.77 30.68 32.27 19.38 20.49 25.35 7.04%
EY 3.56 3.25 3.26 3.10 5.16 4.88 3.94 -6.53%
DY 0.00 2.95 0.00 4.46 0.00 5.34 0.00 -
P/NAPS 0.89 1.05 1.05 0.86 0.72 0.61 0.66 22.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 -
Price 1.91 1.95 2.11 1.90 1.69 1.49 1.17 -
P/RPS 3.07 3.31 3.67 3.02 2.89 2.79 2.40 17.82%
P/EPS 29.80 28.30 30.54 36.50 23.74 26.09 23.73 16.38%
EY 3.36 3.53 3.27 2.74 4.21 3.83 4.21 -13.94%
DY 0.00 3.21 0.00 3.95 0.00 4.19 0.00 -
P/NAPS 0.95 0.97 1.05 0.97 0.88 0.78 0.62 32.87%

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