[KIANJOO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.54%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 964,164 938,711 904,865 875,602 854,428 863,562 865,001 7.49%
PBT 109,960 96,309 79,524 68,491 72,159 73,959 86,155 17.64%
Tax -22,254 -18,762 -16,774 -14,466 -12,888 -14,924 -16,189 23.60%
NP 87,706 77,547 62,750 54,025 59,271 59,035 69,966 16.24%
-
NP to SH 85,201 74,048 58,724 48,776 55,141 55,682 66,887 17.49%
-
Tax Rate 20.24% 19.48% 21.09% 21.12% 17.86% 20.18% 18.79% -
Total Cost 876,458 861,164 842,115 821,577 795,157 804,527 795,035 6.70%
-
Net Worth 853,051 852,096 834,559 819,117 710,837 700,303 705,569 13.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 38,866 38,866 22,210 22,210 22,173 22,173 38,841 0.04%
Div Payout % 45.62% 52.49% 37.82% 45.53% 40.21% 39.82% 58.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 853,051 852,096 834,559 819,117 710,837 700,303 705,569 13.47%
NOSH 444,297 443,800 443,914 445,172 444,273 443,230 443,754 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.10% 8.26% 6.93% 6.17% 6.94% 6.84% 8.09% -
ROE 9.99% 8.69% 7.04% 5.95% 7.76% 7.95% 9.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.01 211.52 203.84 196.69 192.32 194.83 194.93 7.40%
EPS 19.18 16.68 13.23 10.96 12.41 12.56 15.07 17.42%
DPS 8.75 8.75 5.00 5.00 5.00 5.00 8.75 0.00%
NAPS 1.92 1.92 1.88 1.84 1.60 1.58 1.59 13.38%
Adjusted Per Share Value based on latest NOSH - 445,172
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.07 211.34 203.72 197.13 192.37 194.42 194.75 7.49%
EPS 19.18 16.67 13.22 10.98 12.41 12.54 15.06 17.47%
DPS 8.75 8.75 5.00 5.00 4.99 4.99 8.74 0.07%
NAPS 1.9206 1.9184 1.8789 1.8442 1.6004 1.5767 1.5885 13.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.38 1.17 1.25 1.17 1.18 1.14 1.17 -
P/RPS 0.64 0.55 0.61 0.59 0.61 0.59 0.60 4.39%
P/EPS 7.20 7.01 9.45 10.68 9.51 9.07 7.76 -4.86%
EY 13.90 14.26 10.58 9.36 10.52 11.02 12.88 5.20%
DY 6.34 7.48 4.00 4.27 4.24 4.39 7.48 -10.42%
P/NAPS 0.72 0.61 0.66 0.64 0.74 0.72 0.74 -1.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 -
Price 1.69 1.49 1.17 1.20 1.20 1.17 1.18 -
P/RPS 0.78 0.70 0.57 0.61 0.62 0.60 0.61 17.79%
P/EPS 8.81 8.93 8.84 10.95 9.67 9.31 7.83 8.17%
EY 11.35 11.20 11.31 9.13 10.34 10.74 12.77 -7.55%
DY 5.18 5.87 4.27 4.17 4.17 4.27 7.42 -21.28%
P/NAPS 0.88 0.78 0.62 0.65 0.75 0.74 0.74 12.23%

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