[KIANJOO] YoY 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- -16.08%
YoY- -52.8%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 304,626 261,864 237,130 203,284 204,723 198,413 153,782 12.05%
PBT 28,364 39,073 31,544 14,759 26,955 16,087 6,185 28.86%
Tax -8,031 -7,138 -5,628 -3,640 -4,905 -3,550 -2,990 17.88%
NP 20,333 31,935 25,916 11,119 22,050 12,537 3,195 36.09%
-
NP to SH 18,381 30,601 25,341 10,017 21,222 12,087 2,806 36.74%
-
Tax Rate 28.31% 18.27% 17.84% 24.66% 18.20% 22.07% 48.34% -
Total Cost 284,293 229,929 211,214 192,165 182,673 185,876 150,587 11.16%
-
Net Worth 959,402 892,714 852,096 700,303 670,402 631,012 478,295 12.28%
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 27,758 27,737 11,080 27,748 11,109 7,971 23.09%
Div Payout % 151.03% 90.71% 109.46% 110.62% 130.75% 91.91% 284.09% -
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 959,402 892,714 852,096 700,303 670,402 631,012 478,295 12.28%
NOSH 444,167 444,136 443,800 443,230 443,974 444,374 159,431 18.60%
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 6.67% 12.20% 10.93% 5.47% 10.77% 6.32% 2.08% -
ROE 1.92% 3.43% 2.97% 1.43% 3.17% 1.92% 0.59% -
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 68.58 58.96 53.43 45.86 46.11 44.65 96.46 -5.52%
EPS 4.14 6.89 5.71 2.26 4.78 2.72 0.64 36.46%
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 68.58 58.96 53.39 45.77 46.09 44.67 34.62 12.05%
EPS 4.14 6.89 5.71 2.26 4.78 2.72 0.63 36.82%
DPS 6.25 6.25 6.24 2.49 6.25 2.50 1.79 23.14%
NAPS 2.16 2.0099 1.9184 1.5767 1.5093 1.4207 1.0768 12.28%
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 3.16 3.60 2.19 2.49 2.52 3.18 1.39 14.65%
P/EPS 52.44 30.77 20.49 50.44 24.27 52.21 76.14 -6.02%
EY 1.91 3.25 4.88 1.98 4.12 1.92 1.31 6.48%
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 3.98 3.31 2.79 2.55 2.73 3.00 1.29 20.63%
P/EPS 65.97 28.30 26.09 51.77 26.36 49.26 70.45 -1.08%
EY 1.52 3.53 3.83 1.93 3.79 2.03 1.42 1.13%
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