[KIANJOO] YoY 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- 104.46%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 280,135 276,230 259,592 234,139 243,273 211,175 180,515 7.59%
PBT 36,312 36,602 40,186 26,535 28,335 20,736 11,485 21.12%
Tax -5,658 -6,484 -7,495 -4,003 -6,039 -4,956 -3,535 8.14%
NP 30,654 30,118 32,691 22,532 22,296 15,780 7,950 25.19%
-
NP to SH 28,194 28,453 31,634 20,481 21,022 15,326 7,507 24.65%
-
Tax Rate 15.58% 17.71% 18.65% 15.09% 21.31% 23.90% 30.78% -
Total Cost 249,481 246,112 226,901 211,607 220,977 195,395 172,565 6.33%
-
Net Worth 923,868 896,646 853,051 710,837 666,659 635,251 543,985 9.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 923,868 896,646 853,051 710,837 666,659 635,251 543,985 9.22%
NOSH 444,167 443,884 444,297 444,273 444,439 444,231 181,328 16.08%
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 10.94% 10.90% 12.59% 9.62% 9.17% 7.47% 4.40% -
ROE 3.05% 3.17% 3.71% 2.88% 3.15% 2.41% 1.38% -
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 63.07 62.23 58.43 52.70 54.74 47.54 99.55 -7.31%
EPS 6.35 6.41 7.12 4.61 4.73 3.45 1.72 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 63.07 62.19 58.44 52.71 54.77 47.54 40.64 7.59%
EPS 6.35 6.41 7.12 4.61 4.73 3.45 1.69 24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.0187 1.9206 1.6004 1.5009 1.4302 1.2247 9.22%
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 3.81 2.89 2.36 2.24 2.10 3.11 1.23 20.71%
P/EPS 37.81 28.08 19.38 25.60 24.31 42.90 29.47 4.23%
EY 2.64 3.56 5.16 3.91 4.11 2.33 3.39 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.52 3.07 2.89 2.28 1.90 2.99 1.36 17.15%
P/EPS 34.97 29.80 23.74 26.03 21.99 41.16 32.61 1.17%
EY 2.86 3.36 4.21 3.84 4.55 2.43 3.07 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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