[KIANJOO] YoY Cumulative Quarter 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- -55.13%
YoY- 83.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 300,618 266,771 255,306 216,740 187,477 198,003 179,346 8.98%
PBT 38,512 33,706 38,556 27,178 16,145 20,115 9,635 25.95%
Tax -6,618 -5,218 -7,220 -5,468 -3,160 -4,651 -3,904 9.18%
NP 31,894 28,488 31,336 21,710 12,985 15,464 5,731 33.08%
-
NP to SH 30,431 27,294 30,697 21,885 11,937 14,551 5,499 32.96%
-
Tax Rate 17.18% 15.48% 18.73% 20.12% 19.57% 23.12% 40.52% -
Total Cost 268,724 238,283 223,970 195,030 174,492 182,539 173,615 7.54%
-
Net Worth 1,003,819 932,752 892,922 834,559 705,569 661,005 443,051 14.58%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,003,819 932,752 892,922 834,559 705,569 661,005 443,051 14.58%
NOSH 444,167 444,167 444,240 443,914 443,754 443,628 443,051 0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.61% 10.68% 12.27% 10.02% 6.93% 7.81% 3.20% -
ROE 3.03% 2.93% 3.44% 2.62% 1.69% 2.20% 1.24% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.68 60.06 57.47 48.82 42.25 44.63 40.48 8.93%
EPS 6.85 6.14 6.91 4.93 2.69 3.28 1.24 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 2.01 1.88 1.59 1.49 1.00 14.54%
Adjusted Per Share Value based on latest NOSH - 443,914
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.68 60.06 57.48 48.80 42.21 44.58 40.38 8.98%
EPS 6.85 6.14 6.91 4.93 2.69 3.28 1.24 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 2.0103 1.8789 1.5885 1.4882 0.9975 14.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.38 2.02 2.12 1.25 1.17 1.20 1.13 -
P/RPS 3.52 3.36 3.69 2.56 2.77 2.69 2.79 3.94%
P/EPS 34.74 32.87 30.68 25.35 43.49 36.59 91.04 -14.82%
EY 2.88 3.04 3.26 3.94 2.30 2.73 1.10 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 1.05 0.66 0.74 0.81 1.13 -1.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 17/05/12 19/05/11 20/05/10 20/05/09 21/05/08 23/05/07 -
Price 2.66 1.89 2.11 1.17 1.18 1.24 1.28 -
P/RPS 3.93 3.15 3.67 2.40 2.79 2.78 3.16 3.69%
P/EPS 38.83 30.76 30.54 23.73 43.87 37.80 103.13 -15.01%
EY 2.58 3.25 3.27 4.21 2.28 2.65 0.97 17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 1.05 0.62 0.74 0.83 1.28 -1.34%

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