[KIANJOO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.06%
YoY- 54.51%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,055,971 1,031,237 992,671 964,164 938,711 904,865 875,602 13.33%
PBT 151,813 144,284 132,906 109,960 96,309 79,524 68,491 70.24%
Tax -31,126 -29,616 -27,864 -22,254 -18,762 -16,774 -14,466 66.90%
NP 120,687 114,668 105,042 87,706 77,547 62,750 54,025 71.13%
-
NP to SH 116,039 110,779 101,967 85,201 74,048 58,724 48,776 78.49%
-
Tax Rate 20.50% 20.53% 20.97% 20.24% 19.48% 21.09% 21.12% -
Total Cost 935,284 916,569 887,629 876,458 861,164 842,115 821,577 9.05%
-
Net Worth 892,714 892,922 870,018 853,051 852,096 834,559 819,117 5.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 61,050 61,029 61,029 38,866 38,866 22,210 22,210 96.59%
Div Payout % 52.61% 55.09% 59.85% 45.62% 52.49% 37.82% 45.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 892,714 892,922 870,018 853,051 852,096 834,559 819,117 5.92%
NOSH 444,136 444,240 443,886 444,297 443,800 443,914 445,172 -0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.43% 11.12% 10.58% 9.10% 8.26% 6.93% 6.17% -
ROE 13.00% 12.41% 11.72% 9.99% 8.69% 7.04% 5.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 237.76 232.13 223.63 217.01 211.52 203.84 196.69 13.51%
EPS 26.13 24.94 22.97 19.18 16.68 13.23 10.96 78.74%
DPS 13.75 13.75 13.75 8.75 8.75 5.00 5.00 96.64%
NAPS 2.01 2.01 1.96 1.92 1.92 1.88 1.84 6.08%
Adjusted Per Share Value based on latest NOSH - 444,297
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 237.74 232.17 223.49 217.07 211.34 203.72 197.13 13.33%
EPS 26.13 24.94 22.96 19.18 16.67 13.22 10.98 78.53%
DPS 13.74 13.74 13.74 8.75 8.75 5.00 5.00 96.55%
NAPS 2.0099 2.0103 1.9588 1.9206 1.9184 1.8789 1.8442 5.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.12 2.12 1.68 1.38 1.17 1.25 1.17 -
P/RPS 0.89 0.91 0.75 0.64 0.55 0.61 0.59 31.62%
P/EPS 8.11 8.50 7.31 7.20 7.01 9.45 10.68 -16.80%
EY 12.32 11.76 13.67 13.90 14.26 10.58 9.36 20.16%
DY 6.49 6.49 8.18 6.34 7.48 4.00 4.27 32.29%
P/NAPS 1.05 1.05 0.86 0.72 0.61 0.66 0.64 39.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 -
Price 1.95 2.11 1.90 1.69 1.49 1.17 1.20 -
P/RPS 0.82 0.91 0.85 0.78 0.70 0.57 0.61 21.86%
P/EPS 7.46 8.46 8.27 8.81 8.93 8.84 10.95 -22.62%
EY 13.40 11.82 12.09 11.35 11.20 11.31 9.13 29.23%
DY 7.05 6.52 7.24 5.18 5.87 4.27 4.17 42.05%
P/NAPS 0.97 1.05 0.97 0.88 0.78 0.62 0.65 30.68%

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