[KIANJOO] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -49.77%
YoY- -38.14%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 280,135 304,626 266,771 290,940 276,230 261,864 255,306 6.36%
PBT 36,312 28,364 33,706 26,807 36,602 39,073 38,556 -3.90%
Tax -5,658 -8,031 -5,218 -10,451 -6,484 -7,138 -7,220 -14.96%
NP 30,654 20,333 28,488 16,356 30,118 31,935 31,336 -1.45%
-
NP to SH 28,194 18,381 27,294 14,293 28,453 30,601 30,697 -5.49%
-
Tax Rate 15.58% 28.31% 15.48% 38.99% 17.71% 18.27% 18.73% -
Total Cost 249,481 284,293 238,283 274,584 246,112 229,929 223,970 7.43%
-
Net Worth 923,868 959,402 932,752 910,224 896,646 892,714 892,922 2.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 27,760 - 27,750 - 27,758 - -
Div Payout % - 151.03% - 194.16% - 90.71% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 923,868 959,402 932,752 910,224 896,646 892,714 892,922 2.29%
NOSH 444,167 444,167 444,167 444,011 443,884 444,136 444,240 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.94% 6.67% 10.68% 5.62% 10.90% 12.20% 12.27% -
ROE 3.05% 1.92% 2.93% 1.57% 3.17% 3.43% 3.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.07 68.58 60.06 65.53 62.23 58.96 57.47 6.37%
EPS 6.35 4.14 6.14 3.21 6.41 6.89 6.91 -5.46%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 0.00 -
NAPS 2.08 2.16 2.10 2.05 2.02 2.01 2.01 2.30%
Adjusted Per Share Value based on latest NOSH - 444,011
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.07 68.58 60.06 65.50 62.19 58.96 57.48 6.36%
EPS 6.35 4.14 6.14 3.22 6.41 6.89 6.91 -5.46%
DPS 0.00 6.25 0.00 6.25 0.00 6.25 0.00 -
NAPS 2.08 2.16 2.10 2.0493 2.0187 2.0099 2.0103 2.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.40 2.17 2.02 2.10 1.80 2.12 2.12 -
P/RPS 3.81 3.16 3.36 3.20 2.89 3.60 3.69 2.15%
P/EPS 37.81 52.44 32.87 65.24 28.08 30.77 30.68 14.90%
EY 2.64 1.91 3.04 1.53 3.56 3.25 3.26 -13.08%
DY 0.00 2.88 0.00 2.98 0.00 2.95 0.00 -
P/NAPS 1.15 1.00 0.96 1.02 0.89 1.05 1.05 6.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 -
Price 2.22 2.73 1.89 2.20 1.91 1.95 2.11 -
P/RPS 3.52 3.98 3.15 3.36 3.07 3.31 3.67 -2.73%
P/EPS 34.97 65.97 30.76 68.34 29.80 28.30 30.54 9.42%
EY 2.86 1.52 3.25 1.46 3.36 3.53 3.27 -8.52%
DY 0.00 2.29 0.00 2.84 0.00 3.21 0.00 -
P/NAPS 1.07 1.26 0.90 1.07 0.95 0.97 1.05 1.26%

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