[KIANJOO] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 16.89%
YoY- 110.74%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,055,971 938,711 863,562 813,623 741,134 627,853 634,480 8.85%
PBT 151,813 96,309 73,959 82,694 45,147 56,564 68,437 14.19%
Tax -31,126 -18,762 -14,924 -16,591 -14,165 -18,634 -7,282 27.37%
NP 120,687 77,547 59,035 66,103 30,982 37,930 61,155 11.99%
-
NP to SH 116,039 74,048 55,682 63,214 29,996 36,720 60,197 11.55%
-
Tax Rate 20.50% 19.48% 20.18% 20.06% 31.38% 32.94% 10.64% -
Total Cost 935,284 861,164 804,527 747,520 710,152 589,923 573,325 8.49%
-
Net Worth 892,714 852,096 700,303 670,402 631,012 478,295 559,532 8.09%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 61,050 38,866 22,173 38,850 21,992 12,902 17,703 22.90%
Div Payout % 52.61% 52.49% 39.82% 61.46% 73.32% 35.14% 29.41% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 892,714 852,096 700,303 670,402 631,012 478,295 559,532 8.09%
NOSH 444,136 443,800 443,230 443,974 444,374 159,431 176,508 16.61%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.43% 8.26% 6.84% 8.12% 4.18% 6.04% 9.64% -
ROE 13.00% 8.69% 7.95% 9.43% 4.75% 7.68% 10.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 237.76 211.52 194.83 183.26 166.78 393.81 359.46 -6.65%
EPS 26.13 16.68 12.56 14.24 6.75 23.03 34.10 -4.33%
DPS 13.75 8.75 5.00 8.75 4.95 8.09 10.03 5.39%
NAPS 2.01 1.92 1.58 1.51 1.42 3.00 3.17 -7.30%
Adjusted Per Share Value based on latest NOSH - 443,974
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 237.74 211.34 194.42 183.18 166.86 141.35 142.85 8.85%
EPS 26.13 16.67 12.54 14.23 6.75 8.27 13.55 11.56%
DPS 13.74 8.75 4.99 8.75 4.95 2.90 3.99 22.87%
NAPS 2.0099 1.9184 1.5767 1.5093 1.4207 1.0768 1.2597 8.09%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.12 1.17 1.14 1.16 1.42 1.34 1.35 -
P/RPS 0.89 0.55 0.59 0.63 0.85 0.34 0.38 15.23%
P/EPS 8.11 7.01 9.07 8.15 21.04 5.82 3.96 12.68%
EY 12.32 14.26 11.02 12.27 4.75 17.19 25.26 -11.27%
DY 6.49 7.48 4.39 7.54 3.49 6.04 7.43 -2.22%
P/NAPS 1.05 0.61 0.72 0.77 1.00 0.45 0.43 16.03%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 18/08/10 19/08/09 29/08/08 22/08/07 24/08/06 25/08/05 -
Price 1.95 1.49 1.17 1.26 1.34 1.24 1.58 -
P/RPS 0.82 0.70 0.60 0.69 0.80 0.31 0.44 10.92%
P/EPS 7.46 8.93 9.31 8.85 19.85 5.38 4.63 8.27%
EY 13.40 11.20 10.74 11.30 5.04 18.57 21.58 -7.63%
DY 7.05 5.87 4.27 6.94 3.69 6.53 6.35 1.75%
P/NAPS 0.97 0.78 0.74 0.83 0.94 0.41 0.50 11.67%

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