[KIANJOO] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.94%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 276,230 259,592 234,139 243,273 211,175 180,515 166,620 8.78%
PBT 36,602 40,186 26,535 28,335 20,736 11,485 18,867 11.67%
Tax -6,484 -7,495 -4,003 -6,039 -4,956 -3,535 -4,070 8.06%
NP 30,118 32,691 22,532 22,296 15,780 7,950 14,797 12.56%
-
NP to SH 28,453 31,634 20,481 21,022 15,326 7,507 14,639 11.70%
-
Tax Rate 17.71% 18.65% 15.09% 21.31% 23.90% 30.78% 21.57% -
Total Cost 246,112 226,901 211,607 220,977 195,395 172,565 151,823 8.38%
-
Net Worth 896,646 853,051 710,837 666,659 635,251 543,985 576,342 7.64%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 896,646 853,051 710,837 666,659 635,251 543,985 576,342 7.64%
NOSH 443,884 444,297 444,273 444,439 444,231 181,328 180,671 16.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.90% 12.59% 9.62% 9.17% 7.47% 4.40% 8.88% -
ROE 3.17% 3.71% 2.88% 3.15% 2.41% 1.38% 2.54% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.23 58.43 52.70 54.74 47.54 99.55 92.22 -6.34%
EPS 6.41 7.12 4.61 4.73 3.45 1.72 8.19 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.92 1.60 1.50 1.43 3.00 3.19 -7.32%
Adjusted Per Share Value based on latest NOSH - 444,439
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.19 58.44 52.71 54.77 47.54 40.64 37.51 8.78%
EPS 6.41 7.12 4.61 4.73 3.45 1.69 3.30 11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0187 1.9206 1.6004 1.5009 1.4302 1.2247 1.2976 7.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.80 1.38 1.18 1.15 1.48 1.22 1.51 -
P/RPS 2.89 2.36 2.24 2.10 3.11 1.23 1.64 9.89%
P/EPS 28.08 19.38 25.60 24.31 42.90 29.47 18.64 7.06%
EY 3.56 5.16 3.91 4.11 2.33 3.39 5.37 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.74 0.77 1.03 0.41 0.47 11.22%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 -
Price 1.91 1.69 1.20 1.04 1.42 1.35 1.50 -
P/RPS 3.07 2.89 2.28 1.90 2.99 1.36 1.63 11.12%
P/EPS 29.80 23.74 26.03 21.99 41.16 32.61 18.51 8.25%
EY 3.36 4.21 3.84 4.55 2.43 3.07 5.40 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.75 0.69 0.99 0.45 0.47 12.43%

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