[KIANJOO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.01%
YoY- 82.23%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 863,562 865,001 875,527 845,721 813,623 807,313 788,656 6.24%
PBT 73,959 86,155 90,125 90,293 82,694 71,826 61,346 13.28%
Tax -14,924 -16,189 -17,680 -17,674 -16,591 -15,236 -14,489 1.99%
NP 59,035 69,966 72,445 72,619 66,103 56,590 46,857 16.66%
-
NP to SH 55,682 66,887 69,501 68,910 63,214 54,079 45,027 15.22%
-
Tax Rate 20.18% 18.79% 19.62% 19.57% 20.06% 21.21% 23.62% -
Total Cost 804,527 795,035 803,082 773,102 747,520 750,723 741,799 5.56%
-
Net Worth 700,303 705,569 692,195 666,659 670,402 661,005 643,895 5.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 22,173 38,841 38,841 38,850 38,850 22,211 22,211 -0.11%
Div Payout % 39.82% 58.07% 55.89% 56.38% 61.46% 41.07% 49.33% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 700,303 705,569 692,195 666,659 670,402 661,005 643,895 5.76%
NOSH 443,230 443,754 443,715 444,439 443,974 443,628 444,065 -0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.84% 8.09% 8.27% 8.59% 8.12% 7.01% 5.94% -
ROE 7.95% 9.48% 10.04% 10.34% 9.43% 8.18% 6.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 194.83 194.93 197.32 190.29 183.26 181.98 177.60 6.37%
EPS 12.56 15.07 15.66 15.50 14.24 12.19 10.14 15.35%
DPS 5.00 8.75 8.75 8.75 8.75 5.00 5.00 0.00%
NAPS 1.58 1.59 1.56 1.50 1.51 1.49 1.45 5.89%
Adjusted Per Share Value based on latest NOSH - 444,439
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 194.42 194.75 197.12 190.41 183.18 181.76 177.56 6.23%
EPS 12.54 15.06 15.65 15.51 14.23 12.18 10.14 15.22%
DPS 4.99 8.74 8.74 8.75 8.75 5.00 5.00 -0.13%
NAPS 1.5767 1.5885 1.5584 1.5009 1.5093 1.4882 1.4497 5.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 1.17 1.17 1.15 1.16 1.20 1.70 -
P/RPS 0.59 0.60 0.59 0.60 0.63 0.66 0.96 -27.73%
P/EPS 9.07 7.76 7.47 7.42 8.15 9.84 16.77 -33.64%
EY 11.02 12.88 13.39 13.48 12.27 10.16 5.96 50.70%
DY 4.39 7.48 7.48 7.61 7.54 4.17 2.94 30.67%
P/NAPS 0.72 0.74 0.75 0.77 0.77 0.81 1.17 -27.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 -
Price 1.17 1.18 1.22 1.04 1.26 1.24 1.24 -
P/RPS 0.60 0.61 0.62 0.55 0.69 0.68 0.70 -9.77%
P/EPS 9.31 7.83 7.79 6.71 8.85 10.17 12.23 -16.64%
EY 10.74 12.77 12.84 14.91 11.30 9.83 8.18 19.92%
DY 4.27 7.42 7.17 8.41 6.94 4.03 4.03 3.93%
P/NAPS 0.74 0.74 0.78 0.69 0.83 0.83 0.86 -9.54%

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