[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 83.92%
YoY- -38.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 571,397 517,170 453,870 390,761 402,726 378,006 293,612 11.72%
PBT 62,070 77,629 58,722 30,904 47,070 25,722 23,723 17.36%
Tax -13,249 -14,358 -11,096 -6,800 -9,556 -7,454 -6,657 12.14%
NP 48,821 63,271 47,626 24,104 37,514 18,268 17,066 19.12%
-
NP to SH 45,675 61,298 47,226 21,954 35,773 17,586 16,508 18.46%
-
Tax Rate 21.35% 18.50% 18.90% 22.00% 20.30% 28.98% 28.06% -
Total Cost 522,576 453,899 406,244 366,657 365,212 359,738 276,546 11.17%
-
Net Worth 959,402 892,818 853,000 702,172 671,021 630,609 528,537 10.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,760 27,761 27,766 11,110 27,774 11,102 8,808 21.06%
Div Payout % 60.78% 45.29% 58.80% 50.61% 77.64% 63.13% 53.36% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 959,402 892,818 853,000 702,172 671,021 630,609 528,537 10.43%
NOSH 444,167 444,188 444,270 444,412 444,385 444,090 176,179 16.64%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.54% 12.23% 10.49% 6.17% 9.32% 4.83% 5.81% -
ROE 4.76% 6.87% 5.54% 3.13% 5.33% 2.79% 3.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.64 116.43 102.16 87.93 90.63 85.12 166.66 -4.22%
EPS 10.28 13.80 10.63 4.94 8.05 3.96 3.79 18.07%
DPS 6.25 6.25 6.25 2.50 6.25 2.50 5.00 3.78%
NAPS 2.16 2.01 1.92 1.58 1.51 1.42 3.00 -5.32%
Adjusted Per Share Value based on latest NOSH - 443,230
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.64 116.44 102.18 87.98 90.67 85.10 66.10 11.72%
EPS 10.28 13.80 10.63 4.94 8.05 3.96 3.72 18.44%
DPS 6.25 6.25 6.25 2.50 6.25 2.50 1.98 21.09%
NAPS 2.16 2.0101 1.9204 1.5809 1.5107 1.4198 1.19 10.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.17 2.12 1.17 1.14 1.16 1.42 1.34 -
P/RPS 1.69 1.82 1.15 1.30 1.28 1.67 0.80 13.26%
P/EPS 21.10 15.36 11.01 23.08 14.41 35.86 14.30 6.69%
EY 4.74 6.51 9.09 4.33 6.94 2.79 6.99 -6.26%
DY 2.88 2.95 5.34 2.19 5.39 1.76 3.73 -4.21%
P/NAPS 1.00 1.05 0.61 0.72 0.77 1.00 0.45 14.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 16/08/11 18/08/10 19/08/09 29/08/08 22/08/07 24/08/06 -
Price 2.73 1.95 1.49 1.17 1.26 1.34 1.24 -
P/RPS 2.12 1.67 1.46 1.33 1.39 1.57 0.74 19.15%
P/EPS 26.55 14.13 14.02 23.68 15.65 33.84 13.23 12.29%
EY 3.77 7.08 7.13 4.22 6.39 2.96 7.56 -10.94%
DY 2.29 3.21 4.19 2.14 4.96 1.87 4.03 -8.98%
P/NAPS 1.26 0.97 0.78 0.74 0.83 0.94 0.41 20.55%

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