[KIANJOO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.4%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 992,671 964,164 938,711 904,865 875,602 854,428 863,562 9.70%
PBT 132,906 109,960 96,309 79,524 68,491 72,159 73,959 47.65%
Tax -27,864 -22,254 -18,762 -16,774 -14,466 -12,888 -14,924 51.45%
NP 105,042 87,706 77,547 62,750 54,025 59,271 59,035 46.68%
-
NP to SH 101,967 85,201 74,048 58,724 48,776 55,141 55,682 49.51%
-
Tax Rate 20.97% 20.24% 19.48% 21.09% 21.12% 17.86% 20.18% -
Total Cost 887,629 876,458 861,164 842,115 821,577 795,157 804,527 6.75%
-
Net Worth 870,018 853,051 852,096 834,559 819,117 710,837 700,303 15.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,029 38,866 38,866 22,210 22,210 22,173 22,173 96.03%
Div Payout % 59.85% 45.62% 52.49% 37.82% 45.53% 40.21% 39.82% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 870,018 853,051 852,096 834,559 819,117 710,837 700,303 15.51%
NOSH 443,886 444,297 443,800 443,914 445,172 444,273 443,230 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.58% 9.10% 8.26% 6.93% 6.17% 6.94% 6.84% -
ROE 11.72% 9.99% 8.69% 7.04% 5.95% 7.76% 7.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.63 217.01 211.52 203.84 196.69 192.32 194.83 9.59%
EPS 22.97 19.18 16.68 13.23 10.96 12.41 12.56 49.38%
DPS 13.75 8.75 8.75 5.00 5.00 5.00 5.00 95.92%
NAPS 1.96 1.92 1.92 1.88 1.84 1.60 1.58 15.40%
Adjusted Per Share Value based on latest NOSH - 443,914
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.49 217.07 211.34 203.72 197.13 192.37 194.42 9.70%
EPS 22.96 19.18 16.67 13.22 10.98 12.41 12.54 49.49%
DPS 13.74 8.75 8.75 5.00 5.00 4.99 4.99 96.09%
NAPS 1.9588 1.9206 1.9184 1.8789 1.8442 1.6004 1.5767 15.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.68 1.38 1.17 1.25 1.17 1.18 1.14 -
P/RPS 0.75 0.64 0.55 0.61 0.59 0.61 0.59 17.29%
P/EPS 7.31 7.20 7.01 9.45 10.68 9.51 9.07 -13.36%
EY 13.67 13.90 14.26 10.58 9.36 10.52 11.02 15.40%
DY 8.18 6.34 7.48 4.00 4.27 4.24 4.39 51.25%
P/NAPS 0.86 0.72 0.61 0.66 0.64 0.74 0.72 12.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.90 1.69 1.49 1.17 1.20 1.20 1.17 -
P/RPS 0.85 0.78 0.70 0.57 0.61 0.62 0.60 26.05%
P/EPS 8.27 8.81 8.93 8.84 10.95 9.67 9.31 -7.57%
EY 12.09 11.35 11.20 11.31 9.13 10.34 10.74 8.19%
DY 7.24 5.18 5.87 4.27 4.17 4.17 4.27 42.05%
P/NAPS 0.97 0.88 0.78 0.62 0.65 0.75 0.74 19.71%

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