[KIANJOO] YoY Cumulative Quarter 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- -82.82%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 266,771 255,306 216,740 187,477 198,003 179,346 147,761 10.33%
PBT 33,706 38,556 27,178 16,145 20,115 9,635 17,538 11.49%
Tax -5,218 -7,220 -5,468 -3,160 -4,651 -3,904 -3,667 6.04%
NP 28,488 31,336 21,710 12,985 15,464 5,731 13,871 12.73%
-
NP to SH 27,294 30,697 21,885 11,937 14,551 5,499 13,702 12.15%
-
Tax Rate 15.48% 18.73% 20.12% 19.57% 23.12% 40.52% 20.91% -
Total Cost 238,283 223,970 195,030 174,492 182,539 173,615 133,890 10.07%
-
Net Worth 932,752 892,922 834,559 705,569 661,005 443,051 544,450 9.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 932,752 892,922 834,559 705,569 661,005 443,051 544,450 9.37%
NOSH 444,167 444,240 443,914 443,754 443,628 443,051 181,483 16.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.68% 12.27% 10.02% 6.93% 7.81% 3.20% 9.39% -
ROE 2.93% 3.44% 2.62% 1.69% 2.20% 1.24% 2.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.06 57.47 48.82 42.25 44.63 40.48 81.42 -4.94%
EPS 6.14 6.91 4.93 2.69 3.28 1.24 3.15 11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.01 1.88 1.59 1.49 1.00 3.00 -5.76%
Adjusted Per Share Value based on latest NOSH - 443,754
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.06 57.48 48.80 42.21 44.58 40.38 33.27 10.33%
EPS 6.14 6.91 4.93 2.69 3.28 1.24 3.08 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.0103 1.8789 1.5885 1.4882 0.9975 1.2258 9.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.02 2.12 1.25 1.17 1.20 1.13 1.50 -
P/RPS 3.36 3.69 2.56 2.77 2.69 2.79 1.84 10.54%
P/EPS 32.87 30.68 25.35 43.49 36.59 91.04 19.87 8.74%
EY 3.04 3.26 3.94 2.30 2.73 1.10 5.03 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 0.66 0.74 0.81 1.13 0.50 11.47%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 19/05/11 20/05/10 20/05/09 21/05/08 23/05/07 25/05/06 -
Price 1.89 2.11 1.17 1.18 1.24 1.28 1.51 -
P/RPS 3.15 3.67 2.40 2.79 2.78 3.16 1.85 9.26%
P/EPS 30.76 30.54 23.73 43.87 37.80 103.13 20.00 7.43%
EY 3.25 3.27 4.21 2.28 2.65 0.97 5.00 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 0.62 0.74 0.83 1.28 0.50 10.28%

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