[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

BURSA 4th Qtr 2009 Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	964,164	938,711	904,865	875,602	854,428	863,562	865,001	7.49%
YoY %	2.71%	3.74%	3.34%	2.48%	-1.06%	-0.17%	-	-
Horiz. %	111.46%	108.52%	104.61%	101.23%	98.78%	99.83%	100.00%	-
PBT	109,960	96,309	79,524	68,491	72,159	73,959	86,155	17.64%
YoY %	14.17%	21.11%	16.11%	-5.08%	-2.43%	-14.16%	-	-
Horiz. %	127.63%	111.79%	92.30%	79.50%	83.75%	85.84%	100.00%	-
Tax	-22,254	-18,762	-16,774	-14,466	-12,888	-14,924	-16,189	23.60%
YoY %	-18.61%	-11.85%	-15.95%	-12.24%	13.64%	7.81%	-	-
Horiz. %	137.46%	115.89%	103.61%	89.36%	79.61%	92.19%	100.00%	-
NP	87,706	77,547	62,750	54,025	59,271	59,035	69,966	16.24%
YoY %	13.10%	23.58%	16.15%	-8.85%	0.40%	-15.62%	-	-
Horiz. %	125.36%	110.84%	89.69%	77.22%	84.71%	84.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,201	74,048	58,724	48,776	55,141	55,682	66,887	17.49%
YoY %	15.06%	26.09%	20.40%	-11.54%	-0.97%	-16.75%	-	-
Horiz. %	127.38%	110.71%	87.80%	72.92%	82.44%	83.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.24%	19.48%	21.09%	21.12%	17.86%	20.18%	18.79%	-
YoY %	3.90%	-7.63%	-0.14%	18.25%	-11.50%	7.40%	-	-
Horiz. %	107.72%	103.67%	112.24%	112.40%	95.05%	107.40%	100.00%	-
Total Cost	876,458	861,164	842,115	821,577	795,157	804,527	795,035	6.70%
YoY %	1.78%	2.26%	2.50%	3.32%	-1.16%	1.19%	-	-
Horiz. %	110.24%	108.32%	105.92%	103.34%	100.02%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,051	852,096	834,559	819,117	710,837	700,303	705,569	13.47%
YoY %	0.11%	2.10%	1.89%	15.23%	1.50%	-0.75%	-	-
Horiz. %	120.90%	120.77%	118.28%	116.09%	100.75%	99.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	38,866	38,866	22,210	22,210	22,173	22,173	38,841	0.04%
YoY %	0.00%	74.99%	0.00%	0.17%	0.00%	-42.91%	-	-
Horiz. %	100.06%	100.06%	57.18%	57.18%	57.09%	57.09%	100.00%	-
Div Payout %	45.62%	52.49%	37.82%	45.53%	40.21%	39.82%	58.07%	-
YoY %	-13.09%	38.79%	-16.93%	13.23%	0.98%	-31.43%	-	-
Horiz. %	78.56%	90.39%	65.13%	78.41%	69.24%	68.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	853,051	852,096	834,559	819,117	710,837	700,303	705,569	13.47%
YoY %	0.11%	2.10%	1.89%	15.23%	1.50%	-0.75%	-	-
Horiz. %	120.90%	120.77%	118.28%	116.09%	100.75%	99.25%	100.00%	-
NOSH	444,297	443,800	443,914	445,172	444,273	443,230	443,754	0.08%
YoY %	0.11%	-0.03%	-0.28%	0.20%	0.24%	-0.12%	-	-
Horiz. %	100.12%	100.01%	100.04%	100.32%	100.12%	99.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	9.10%	8.26%	6.93%	6.17%	6.94%	6.84%	8.09%	-
YoY %	10.17%	19.19%	12.32%	-11.10%	1.46%	-15.45%	-	-
Horiz. %	112.48%	102.10%	85.66%	76.27%	85.78%	84.55%	100.00%	-
ROE	9.99%	8.69%	7.04%	5.95%	7.76%	7.95%	9.48%	-
YoY %	14.96%	23.44%	18.32%	-23.32%	-2.39%	-16.14%	-	-
Horiz. %	105.38%	91.67%	74.26%	62.76%	81.86%	83.86%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	217.01	211.52	203.84	196.69	192.32	194.83	194.93	7.40%
YoY %	2.60%	3.77%	3.64%	2.27%	-1.29%	-0.05%	-	-
Horiz. %	111.33%	108.51%	104.57%	100.90%	98.66%	99.95%	100.00%	-
EPS	19.18	16.68	13.23	10.96	12.41	12.56	15.07	17.42%
YoY %	14.99%	26.08%	20.71%	-11.68%	-1.19%	-16.66%	-	-
Horiz. %	127.27%	110.68%	87.79%	72.73%	82.35%	83.34%	100.00%	-
DPS	8.75	8.75	5.00	5.00	5.00	5.00	8.75	0.00%
YoY %	0.00%	75.00%	0.00%	0.00%	0.00%	-42.86%	-	-
Horiz. %	100.00%	100.00%	57.14%	57.14%	57.14%	57.14%	100.00%	-
NAPS	1.92	1.92	1.88	1.84	1.60	1.58	1.59	13.38%
YoY %	0.00%	2.13%	2.17%	15.00%	1.27%	-0.63%	-	-
Horiz. %	120.75%	120.75%	118.24%	115.72%	100.63%	99.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 445,172
RPS	217.07	211.34	203.72	197.13	192.37	194.42	194.75	7.49%
YoY %	2.71%	3.74%	3.34%	2.47%	-1.05%	-0.17%	-	-
Horiz. %	111.46%	108.52%	104.61%	101.22%	98.78%	99.83%	100.00%	-
EPS	19.18	16.67	13.22	10.98	12.41	12.54	15.06	17.47%
YoY %	15.06%	26.10%	20.40%	-11.52%	-1.04%	-16.73%	-	-
Horiz. %	127.36%	110.69%	87.78%	72.91%	82.40%	83.27%	100.00%	-
DPS	8.75	8.75	5.00	5.00	4.99	4.99	8.74	0.07%
YoY %	0.00%	75.00%	0.00%	0.20%	0.00%	-42.91%	-	-
Horiz. %	100.11%	100.11%	57.21%	57.21%	57.09%	57.09%	100.00%	-
NAPS	1.9206	1.9184	1.8789	1.8442	1.6004	1.5767	1.5885	13.47%
YoY %	0.11%	2.10%	1.88%	15.23%	1.50%	-0.74%	-	-
Horiz. %	120.91%	120.77%	118.28%	116.10%	100.75%	99.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	16.36%	-9.84%	3.39%	-3.28%	3.39%	-1.67%	-	-
Horiz. %	106.67%	91.67%	101.67%	98.33%	101.67%	98.33%	100.00%	-
P/EPS	7.20	7.01	9.45	10.68	9.51	9.07	7.76	-4.86%
YoY %	2.71%	-25.82%	-11.52%	12.30%	4.85%	16.88%	-	-
Horiz. %	92.78%	90.34%	121.78%	137.63%	122.55%	116.88%	100.00%	-
EY	13.90	14.26	10.58	9.36	10.52	11.02	12.88	5.20%
YoY %	-2.52%	34.78%	13.03%	-11.03%	-4.54%	-14.44%	-	-
Horiz. %	107.92%	110.71%	82.14%	72.67%	81.68%	85.56%	100.00%	-
DY	6.34	7.48	4.00	4.27	4.24	4.39	7.48	-10.42%
YoY %	-15.24%	87.00%	-6.32%	0.71%	-3.42%	-41.31%	-	-
Horiz. %	84.76%	100.00%	53.48%	57.09%	56.68%	58.69%	100.00%	-
P/NAPS	0.72	0.61	0.66	0.64	0.74	0.72	0.74	-1.80%
YoY %	18.03%	-7.58%	3.12%	-13.51%	2.78%	-2.70%	-	-
Horiz. %	97.30%	82.43%	89.19%	86.49%	100.00%	97.30%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.43%	22.81%	-6.56%	-1.61%	3.33%	-1.64%	-	-
Horiz. %	127.87%	114.75%	93.44%	100.00%	101.64%	98.36%	100.00%	-
P/EPS	8.81	8.93	8.84	10.95	9.67	9.31	7.83	8.17%
YoY %	-1.34%	1.02%	-19.27%	13.24%	3.87%	18.90%	-	-
Horiz. %	112.52%	114.05%	112.90%	139.85%	123.50%	118.90%	100.00%	-
EY	11.35	11.20	11.31	9.13	10.34	10.74	12.77	-7.55%
YoY %	1.34%	-0.97%	23.88%	-11.70%	-3.72%	-15.90%	-	-
Horiz. %	88.88%	87.71%	88.57%	71.50%	80.97%	84.10%	100.00%	-
DY	5.18	5.87	4.27	4.17	4.17	4.27	7.42	-21.28%
YoY %	-11.75%	37.47%	2.40%	0.00%	-2.34%	-42.45%	-	-
Horiz. %	69.81%	79.11%	57.55%	56.20%	56.20%	57.55%	100.00%	-
P/NAPS	0.88	0.78	0.62	0.65	0.75	0.74	0.74	12.23%
YoY %	12.82%	25.81%	-4.62%	-13.33%	1.35%	0.00%	-	-
Horiz. %	118.92%	105.41%	83.78%	87.84%	101.35%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos