[KIANJOO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

29-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -7.81%

YoY- 2.04%

Quarter Report

KJCF 4Q2011 Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	1,142,472	1,138,567	1,095,805	1,084,340	1,072,609	1,055,971	1,031,237	7.04%
YoY %	0.34%	3.90%	1.06%	1.09%	1.58%	2.40%	-	-
Horiz. %	110.79%	110.41%	106.26%	105.15%	104.01%	102.40%	100.00%	-
PBT	125,189	125,479	136,188	141,038	148,229	151,813	144,284	-9.00%
YoY %	-0.23%	-7.86%	-3.44%	-4.85%	-2.36%	5.22%	-	-
Horiz. %	86.77%	86.97%	94.39%	97.75%	102.73%	105.22%	100.00%	-
Tax	-29,358	-30,184	-29,291	-31,293	-30,115	-31,126	-29,616	-0.58%
YoY %	2.74%	-3.05%	6.40%	-3.91%	3.25%	-5.10%	-	-
Horiz. %	99.13%	101.92%	98.90%	105.66%	101.68%	105.10%	100.00%	-
NP	95,831	95,295	106,897	109,745	118,114	120,687	114,668	-11.24%
YoY %	0.56%	-10.85%	-2.60%	-7.09%	-2.13%	5.25%	-	-
Horiz. %	83.57%	83.11%	93.22%	95.71%	103.01%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,162	88,421	100,641	104,044	112,858	116,039	110,779	-14.08%
YoY %	-0.29%	-12.14%	-3.27%	-7.81%	-2.74%	4.75%	-	-
Horiz. %	79.58%	79.82%	90.85%	93.92%	101.88%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.45%	24.06%	21.51%	22.19%	20.32%	20.50%	20.53%	-
YoY %	-2.54%	11.85%	-3.06%	9.20%	-0.88%	-0.15%	-	-
Horiz. %	114.22%	117.19%	104.77%	108.09%	98.98%	99.85%	100.00%	-
Total Cost	1,046,641	1,043,272	988,908	974,595	954,495	935,284	916,569	9.22%
YoY %	0.32%	5.50%	1.47%	2.11%	2.05%	2.04%	-	-
Horiz. %	114.19%	113.82%	107.89%	106.33%	104.14%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	923,868	959,402	932,752	910,224	896,646	892,714	892,922	2.29%
YoY %	-3.70%	2.86%	2.47%	1.51%	0.44%	-0.02%	-	-
Horiz. %	103.47%	107.45%	104.46%	101.94%	100.42%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	55,511	55,511	55,509	55,509	61,050	61,050	61,029	-6.10%
YoY %	0.00%	0.00%	0.00%	-9.08%	0.00%	0.03%	-	-
Horiz. %	90.96%	90.96%	90.96%	90.96%	100.03%	100.03%	100.00%	-
Div Payout %	62.97%	62.78%	55.16%	53.35%	54.09%	52.61%	55.09%	-
YoY %	0.30%	13.81%	3.39%	-1.37%	2.81%	-4.50%	-	-
Horiz. %	114.30%	113.96%	100.13%	96.84%	98.18%	95.50%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	923,868	959,402	932,752	910,224	896,646	892,714	892,922	2.29%
YoY %	-3.70%	2.86%	2.47%	1.51%	0.44%	-0.02%	-	-
Horiz. %	103.47%	107.45%	104.46%	101.94%	100.42%	99.98%	100.00%	-
NOSH	444,167	444,167	444,167	444,167	443,884	444,136	444,240	-0.01%
YoY %	0.00%	0.00%	0.00%	0.06%	-0.06%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.92%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	8.39%	8.37%	9.76%	10.12%	11.01%	11.43%	11.12%	-
YoY %	0.24%	-14.24%	-3.56%	-8.08%	-3.67%	2.79%	-	-
Horiz. %	75.45%	75.27%	87.77%	91.01%	99.01%	102.79%	100.00%	-
ROE	9.54%	9.22%	10.79%	11.43%	12.59%	13.00%	12.41%	-
YoY %	3.47%	-14.55%	-5.60%	-9.21%	-3.15%	4.75%	-	-
Horiz. %	76.87%	74.29%	86.95%	92.10%	101.45%	104.75%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	257.22	256.34	246.71	244.21	241.64	237.76	232.13	7.06%
YoY %	0.34%	3.90%	1.02%	1.06%	1.63%	2.43%	-	-
Horiz. %	110.81%	110.43%	106.28%	105.20%	104.10%	102.43%	100.00%	-
EPS	19.85	19.91	22.66	23.43	25.43	26.13	24.94	-14.08%
YoY %	-0.30%	-12.14%	-3.29%	-7.86%	-2.68%	4.77%	-	-
Horiz. %	79.59%	79.83%	90.86%	93.95%	101.96%	104.77%	100.00%	-
DPS	12.50	12.50	12.50	12.50	13.75	13.75	13.75	-6.14%
YoY %	0.00%	0.00%	0.00%	-9.09%	0.00%	0.00%	-	-
Horiz. %	90.91%	90.91%	90.91%	90.91%	100.00%	100.00%	100.00%	-
NAPS	2.08	2.16	2.10	2.05	2.02	2.01	2.01	2.30%
YoY %	-3.70%	2.86%	2.44%	1.49%	0.50%	0.00%	-	-
Horiz. %	103.48%	107.46%	104.48%	101.99%	100.50%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 444,011
RPS	257.22	256.34	246.71	244.13	241.49	237.74	232.17	7.04%
YoY %	0.34%	3.90%	1.06%	1.09%	1.58%	2.40%	-	-
Horiz. %	110.79%	110.41%	106.26%	105.15%	104.01%	102.40%	100.00%	-
EPS	19.85	19.91	22.66	23.42	25.41	26.13	24.94	-14.08%
YoY %	-0.30%	-12.14%	-3.25%	-7.83%	-2.76%	4.77%	-	-
Horiz. %	79.59%	79.83%	90.86%	93.91%	101.88%	104.77%	100.00%	-
DPS	12.50	12.50	12.50	12.50	13.74	13.74	13.74	-6.09%
YoY %	0.00%	0.00%	0.00%	-9.02%	0.00%	0.00%	-	-
Horiz. %	90.98%	90.98%	90.98%	90.98%	100.00%	100.00%	100.00%	-
NAPS	2.08	2.16	2.10	2.0493	2.0187	2.0099	2.0103	2.29%
YoY %	-3.70%	2.86%	2.47%	1.52%	0.44%	-0.02%	-	-
Horiz. %	103.47%	107.45%	104.46%	101.94%	100.42%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.40	2.17	2.02	2.10	1.80	2.12	2.12	-
P/RPS	0.93	0.85	0.82	0.86	0.74	0.89	0.91	1.45%
YoY %	9.41%	3.66%	-4.65%	16.22%	-16.85%	-2.20%	-	-
Horiz. %	102.20%	93.41%	90.11%	94.51%	81.32%	97.80%	100.00%	-
P/EPS	12.09	10.90	8.92	8.96	7.08	8.11	8.50	26.39%
YoY %	10.92%	22.20%	-0.45%	26.55%	-12.70%	-4.59%	-	-
Horiz. %	142.24%	128.24%	104.94%	105.41%	83.29%	95.41%	100.00%	-
EY	8.27	9.17	11.22	11.16	14.13	12.32	11.76	-20.86%
YoY %	-9.81%	-18.27%	0.54%	-21.02%	14.69%	4.76%	-	-
Horiz. %	70.32%	77.98%	95.41%	94.90%	120.15%	104.76%	100.00%	-
DY	5.21	5.76	6.19	5.95	7.64	6.49	6.49	-13.58%
YoY %	-9.55%	-6.95%	4.03%	-22.12%	17.72%	0.00%	-	-
Horiz. %	80.28%	88.75%	95.38%	91.68%	117.72%	100.00%	100.00%	-
P/NAPS	1.15	1.00	0.96	1.02	0.89	1.05	1.05	6.23%
YoY %	15.00%	4.17%	-5.88%	14.61%	-15.24%	0.00%	-	-
Horiz. %	109.52%	95.24%	91.43%	97.14%	84.76%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	27/08/12	17/05/12	29/02/12	17/11/11	16/08/11	19/05/11	-
Price	2.22	2.73	1.89	2.20	1.91	1.95	2.11	-
P/RPS	0.86	1.07	0.77	0.90	0.79	0.82	0.91	-3.68%
YoY %	-19.63%	38.96%	-14.44%	13.92%	-3.66%	-9.89%	-	-
Horiz. %	94.51%	117.58%	84.62%	98.90%	86.81%	90.11%	100.00%	-
P/EPS	11.18	13.71	8.34	9.39	7.51	7.46	8.46	20.36%
YoY %	-18.45%	64.39%	-11.18%	25.03%	0.67%	-11.82%	-	-
Horiz. %	132.15%	162.06%	98.58%	110.99%	88.77%	88.18%	100.00%	-
EY	8.94	7.29	11.99	10.65	13.31	13.40	11.82	-16.94%
YoY %	22.63%	-39.20%	12.58%	-19.98%	-0.67%	13.37%	-	-
Horiz. %	75.63%	61.68%	101.44%	90.10%	112.61%	113.37%	100.00%	-
DY	5.63	4.58	6.61	5.68	7.20	7.05	6.52	-9.29%
YoY %	22.93%	-30.71%	16.37%	-21.11%	2.13%	8.13%	-	-
Horiz. %	86.35%	70.25%	101.38%	87.12%	110.43%	108.13%	100.00%	-
P/NAPS	1.07	1.26	0.90	1.07	0.95	0.97	1.05	1.26%
YoY %	-15.08%	40.00%	-15.89%	12.63%	-2.06%	-7.62%	-	-
Horiz. %	101.90%	120.00%	85.71%	101.90%	90.48%	92.38%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos