[KIANJOO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.76%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 875,602 854,428 863,562 865,001 875,527 845,721 813,623 5.00%
PBT 68,491 72,159 73,959 86,155 90,125 90,293 82,694 -11.77%
Tax -14,466 -12,888 -14,924 -16,189 -17,680 -17,674 -16,591 -8.70%
NP 54,025 59,271 59,035 69,966 72,445 72,619 66,103 -12.55%
-
NP to SH 48,776 55,141 55,682 66,887 69,501 68,910 63,214 -15.83%
-
Tax Rate 21.12% 17.86% 20.18% 18.79% 19.62% 19.57% 20.06% -
Total Cost 821,577 795,157 804,527 795,035 803,082 773,102 747,520 6.48%
-
Net Worth 819,117 710,837 700,303 705,569 692,195 666,659 670,402 14.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,210 22,173 22,173 38,841 38,841 38,850 38,850 -31.04%
Div Payout % 45.53% 40.21% 39.82% 58.07% 55.89% 56.38% 61.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 819,117 710,837 700,303 705,569 692,195 666,659 670,402 14.24%
NOSH 445,172 444,273 443,230 443,754 443,715 444,439 443,974 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.17% 6.94% 6.84% 8.09% 8.27% 8.59% 8.12% -
ROE 5.95% 7.76% 7.95% 9.48% 10.04% 10.34% 9.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 196.69 192.32 194.83 194.93 197.32 190.29 183.26 4.81%
EPS 10.96 12.41 12.56 15.07 15.66 15.50 14.24 -15.97%
DPS 5.00 5.00 5.00 8.75 8.75 8.75 8.75 -31.06%
NAPS 1.84 1.60 1.58 1.59 1.56 1.50 1.51 14.04%
Adjusted Per Share Value based on latest NOSH - 443,754
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 197.13 192.37 194.42 194.75 197.12 190.41 183.18 5.00%
EPS 10.98 12.41 12.54 15.06 15.65 15.51 14.23 -15.83%
DPS 5.00 4.99 4.99 8.74 8.74 8.75 8.75 -31.06%
NAPS 1.8442 1.6004 1.5767 1.5885 1.5584 1.5009 1.5093 14.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.18 1.14 1.17 1.17 1.15 1.16 -
P/RPS 0.59 0.61 0.59 0.60 0.59 0.60 0.63 -4.26%
P/EPS 10.68 9.51 9.07 7.76 7.47 7.42 8.15 19.69%
EY 9.36 10.52 11.02 12.88 13.39 13.48 12.27 -16.47%
DY 4.27 4.24 4.39 7.48 7.48 7.61 7.54 -31.47%
P/NAPS 0.64 0.74 0.72 0.74 0.75 0.77 0.77 -11.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 -
Price 1.20 1.20 1.17 1.18 1.22 1.04 1.26 -
P/RPS 0.61 0.62 0.60 0.61 0.62 0.55 0.69 -7.86%
P/EPS 10.95 9.67 9.31 7.83 7.79 6.71 8.85 15.20%
EY 9.13 10.34 10.74 12.77 12.84 14.91 11.30 -13.21%
DY 4.17 4.17 4.27 7.42 7.17 8.41 6.94 -28.72%
P/NAPS 0.65 0.75 0.74 0.74 0.78 0.69 0.83 -15.00%

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
Post a Comment