[KIANJOO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.9%
YoY- 115.11%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,246,512 1,142,794 1,034,340 907,740 781,522 805,452 756,012 8.68%
PBT 164,966 124,140 155,258 117,444 61,808 94,140 51,444 21.41%
Tax -33,156 -26,498 -28,716 -22,192 -13,600 -19,112 -14,908 14.23%
NP 131,810 97,642 126,542 95,252 48,208 75,028 36,536 23.81%
-
NP to SH 125,210 91,350 122,596 94,452 43,908 71,546 35,172 23.54%
-
Tax Rate 20.10% 21.35% 18.50% 18.90% 22.00% 20.30% 28.98% -
Total Cost 1,114,702 1,045,152 907,798 812,488 733,314 730,424 719,476 7.56%
-
Net Worth 1,039,352 959,402 892,818 853,000 702,172 671,021 630,609 8.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 55,520 55,520 55,523 55,533 22,220 55,548 22,204 16.48%
Div Payout % 44.34% 60.78% 45.29% 58.80% 50.61% 77.64% 63.13% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,039,352 959,402 892,818 853,000 702,172 671,021 630,609 8.67%
NOSH 444,167 444,167 444,188 444,270 444,412 444,385 444,090 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.57% 8.54% 12.23% 10.49% 6.17% 9.32% 4.83% -
ROE 12.05% 9.52% 13.73% 11.07% 6.25% 10.66% 5.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 280.64 257.29 232.86 204.32 175.85 181.25 170.24 8.67%
EPS 28.18 20.56 27.60 21.26 9.88 16.10 7.92 23.53%
DPS 12.50 12.50 12.50 12.50 5.00 12.50 5.00 16.48%
NAPS 2.34 2.16 2.01 1.92 1.58 1.51 1.42 8.67%
Adjusted Per Share Value based on latest NOSH - 443,800
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 280.64 257.29 232.87 204.37 175.95 181.34 170.21 8.68%
EPS 28.18 20.56 27.60 21.26 9.89 16.11 7.92 23.53%
DPS 12.50 12.50 12.50 12.50 5.00 12.51 5.00 16.48%
NAPS 2.34 2.16 2.0101 1.9204 1.5809 1.5107 1.4198 8.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.80 2.17 2.12 1.17 1.14 1.16 1.42 -
P/RPS 1.00 0.84 0.91 0.57 0.65 0.64 0.83 3.15%
P/EPS 9.93 10.55 7.68 5.50 11.54 7.20 17.93 -9.37%
EY 10.07 9.48 13.02 18.17 8.67 13.88 5.58 10.32%
DY 4.46 5.76 5.90 10.68 4.39 10.78 3.52 4.01%
P/NAPS 1.20 1.00 1.05 0.61 0.72 0.77 1.00 3.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 27/08/12 16/08/11 18/08/10 19/08/09 29/08/08 22/08/07 -
Price 2.90 2.73 1.95 1.49 1.17 1.26 1.34 -
P/RPS 1.03 1.06 0.84 0.73 0.67 0.70 0.79 4.51%
P/EPS 10.29 13.27 7.07 7.01 11.84 7.83 16.92 -7.94%
EY 9.72 7.53 14.15 14.27 8.44 12.78 5.91 8.63%
DY 4.31 4.58 6.41 8.39 4.27 9.92 3.73 2.43%
P/NAPS 1.24 1.26 0.97 0.78 0.74 0.83 0.94 4.72%

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