[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 93.29%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 851,532 792,865 713,462 624,899 645,999 589,181 474,127 10.24%
PBT 98,382 115,984 98,908 57,439 75,405 46,458 35,208 18.66%
Tax -18,907 -22,595 -18,591 -10,803 -15,595 -12,410 -10,192 10.83%
NP 79,475 93,389 80,317 46,636 59,810 34,048 25,016 21.22%
-
NP to SH 73,869 89,751 78,860 42,435 56,795 32,912 24,015 20.57%
-
Tax Rate 19.22% 19.48% 18.80% 18.81% 20.68% 26.71% 28.95% -
Total Cost 772,057 699,476 633,145 578,263 586,189 555,133 449,111 9.44%
-
Net Worth 923,868 897,065 853,020 710,952 666,607 635,143 553,766 8.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 11,103 9,229 -
Div Payout % - - - - - 33.74% 38.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 923,868 897,065 853,020 710,952 666,607 635,143 553,766 8.89%
NOSH 444,167 444,092 444,281 444,345 444,405 444,156 184,588 15.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.33% 11.78% 11.26% 7.46% 9.26% 5.78% 5.28% -
ROE 8.00% 10.00% 9.24% 5.97% 8.52% 5.18% 4.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 191.71 178.54 160.59 140.63 145.36 132.65 256.86 -4.75%
EPS 16.63 20.21 17.75 9.55 12.78 7.41 5.49 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 5.00 -
NAPS 2.08 2.02 1.92 1.60 1.50 1.43 3.00 -5.91%
Adjusted Per Share Value based on latest NOSH - 444,273
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 191.71 178.51 160.63 140.69 145.44 132.65 106.75 10.24%
EPS 16.63 20.21 17.75 9.55 12.79 7.41 5.41 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.08 -
NAPS 2.08 2.0197 1.9205 1.6006 1.5008 1.43 1.2468 8.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.40 1.80 1.38 1.18 1.15 1.48 1.22 -
P/RPS 1.25 1.01 0.86 0.84 0.79 1.12 0.47 17.68%
P/EPS 14.43 8.91 7.77 12.36 9.00 19.97 9.38 7.43%
EY 6.93 11.23 12.86 8.09 11.11 5.01 10.66 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 1.69 4.10 -
P/NAPS 1.15 0.89 0.72 0.74 0.77 1.03 0.41 18.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 -
Price 2.22 1.91 1.69 1.20 1.04 1.42 1.35 -
P/RPS 1.16 1.07 1.05 0.85 0.72 1.07 0.53 13.93%
P/EPS 13.35 9.45 9.52 12.57 8.14 19.16 10.38 4.27%
EY 7.49 10.58 10.50 7.96 12.29 5.22 9.64 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 1.76 3.70 -
P/NAPS 1.07 0.95 0.88 0.75 0.69 0.99 0.45 15.51%

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