[KIANJOO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.11%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 229,528 243,273 204,723 198,003 199,722 211,175 198,413 10.15%
PBT 14,720 28,335 26,955 20,115 14,888 20,736 16,087 -5.72%
Tax -2,085 -6,039 -4,905 -4,651 -2,079 -4,956 -3,550 -29.75%
NP 12,635 22,296 22,050 15,464 12,809 15,780 12,537 0.51%
-
NP to SH 12,706 21,022 21,222 14,551 12,115 15,326 12,087 3.36%
-
Tax Rate 14.16% 21.31% 18.20% 23.12% 13.96% 23.90% 22.07% -
Total Cost 216,893 220,977 182,673 182,539 186,913 195,395 185,876 10.78%
-
Net Worth 692,195 666,659 670,402 661,005 643,895 635,251 631,012 6.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,092 - 27,748 - 11,101 - 11,109 -0.10%
Div Payout % 87.30% - 130.75% - 91.64% - 91.91% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 692,195 666,659 670,402 661,005 643,895 635,251 631,012 6.33%
NOSH 443,715 444,439 443,974 443,628 444,065 444,231 444,374 -0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.50% 9.17% 10.77% 7.81% 6.41% 7.47% 6.32% -
ROE 1.84% 3.15% 3.17% 2.20% 1.88% 2.41% 1.92% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 51.73 54.74 46.11 44.63 44.98 47.54 44.65 10.26%
EPS 2.86 4.73 4.78 3.28 2.76 3.45 2.72 3.38%
DPS 2.50 0.00 6.25 0.00 2.50 0.00 2.50 0.00%
NAPS 1.56 1.50 1.51 1.49 1.45 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 443,628
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 51.68 54.77 46.09 44.58 44.97 47.54 44.67 10.15%
EPS 2.86 4.73 4.78 3.28 2.73 3.45 2.72 3.38%
DPS 2.50 0.00 6.25 0.00 2.50 0.00 2.50 0.00%
NAPS 1.5584 1.5009 1.5093 1.4882 1.4497 1.4302 1.4207 6.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.15 1.16 1.20 1.70 1.48 1.42 -
P/RPS 2.26 2.10 2.52 2.69 3.78 3.11 3.18 -20.27%
P/EPS 40.86 24.31 24.27 36.59 62.31 42.90 52.21 -15.01%
EY 2.45 4.11 4.12 2.73 1.60 2.33 1.92 17.55%
DY 2.14 0.00 5.39 0.00 1.47 0.00 1.76 13.85%
P/NAPS 0.75 0.77 0.77 0.81 1.17 1.03 1.00 -17.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.22 1.04 1.26 1.24 1.24 1.42 1.34 -
P/RPS 2.36 1.90 2.73 2.78 2.76 2.99 3.00 -14.72%
P/EPS 42.60 21.99 26.36 37.80 45.45 41.16 49.26 -9.18%
EY 2.35 4.55 3.79 2.65 2.20 2.43 2.03 10.20%
DY 2.05 0.00 4.96 0.00 2.02 0.00 1.87 6.28%
P/NAPS 0.78 0.69 0.83 0.83 0.86 0.99 0.94 -11.64%

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