[KIANJOO] YoY TTM 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- -16.75%

YoY- -11.92%

Quarter Report

KJCF 2nd Qtr 2009 Announcement.pdf

Latest QR

Upcoming QR

KIANJOO's Result

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,138,567	1,055,971	938,711	863,562	813,623	741,134	627,853	10.41%
YoY %	7.82%	12.49%	8.70%	6.14%	9.78%	18.04%	-	-
Horiz. %	181.34%	168.19%	149.51%	137.54%	129.59%	118.04%	100.00%	-
PBT	125,479	151,813	96,309	73,959	82,694	45,147	56,564	14.18%
YoY %	-17.35%	57.63%	30.22%	-10.56%	83.17%	-20.18%	-	-
Horiz. %	221.84%	268.39%	170.27%	130.75%	146.20%	79.82%	100.00%	-
Tax	-30,184	-31,126	-18,762	-14,924	-16,591	-14,165	-18,634	8.36%
YoY %	3.03%	-65.90%	-25.72%	10.05%	-17.13%	23.98%	-	-
Horiz. %	161.98%	167.04%	100.69%	80.09%	89.04%	76.02%	100.00%	-
NP	95,295	120,687	77,547	59,035	66,103	30,982	37,930	16.57%
YoY %	-21.04%	55.63%	31.36%	-10.69%	113.36%	-18.32%	-	-
Horiz. %	251.24%	318.18%	204.45%	155.64%	174.28%	81.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,421	116,039	74,048	55,682	63,214	29,996	36,720	15.75%
YoY %	-23.80%	56.71%	32.98%	-11.92%	110.74%	-18.31%	-	-
Horiz. %	240.80%	316.01%	201.66%	151.64%	172.15%	81.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	20.50%	19.48%	20.18%	20.06%	31.38%	32.94%	-
YoY %	17.37%	5.24%	-3.47%	0.60%	-36.07%	-4.74%	-	-
Horiz. %	73.04%	62.23%	59.14%	61.26%	60.90%	95.26%	100.00%	-
Total Cost	1,043,272	935,284	861,164	804,527	747,520	710,152	589,923	9.95%
YoY %	11.55%	8.61%	7.04%	7.63%	5.26%	20.38%	-	-
Horiz. %	176.85%	158.54%	145.98%	136.38%	126.71%	120.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,402	892,714	852,096	700,303	670,402	631,012	478,295	12.28%
YoY %	7.47%	4.77%	21.68%	4.46%	6.24%	31.93%	-	-
Horiz. %	200.59%	186.65%	178.15%	146.42%	140.16%	131.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	55,511	61,050	38,866	22,173	38,850	21,992	12,902	27.50%
YoY %	-9.07%	57.08%	75.29%	-42.93%	76.66%	70.45%	-	-
Horiz. %	430.25%	473.18%	301.24%	171.86%	301.12%	170.45%	100.00%	-
Div Payout %	62.78%	52.61%	52.49%	39.82%	61.46%	73.32%	35.14%	-
YoY %	19.33%	0.23%	31.82%	-35.21%	-16.18%	108.65%	-	-
Horiz. %	178.66%	149.72%	149.37%	113.32%	174.90%	208.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	959,402	892,714	852,096	700,303	670,402	631,012	478,295	12.28%
YoY %	7.47%	4.77%	21.68%	4.46%	6.24%	31.93%	-	-
Horiz. %	200.59%	186.65%	178.15%	146.42%	140.16%	131.93%	100.00%	-
NOSH	444,167	444,136	443,800	443,230	443,974	444,374	159,431	18.60%
YoY %	0.01%	0.08%	0.13%	-0.17%	-0.09%	178.72%	-	-
Horiz. %	278.60%	278.58%	278.36%	278.01%	278.47%	278.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.37%	11.43%	8.26%	6.84%	8.12%	4.18%	6.04%	-
YoY %	-26.77%	38.38%	20.76%	-15.76%	94.26%	-30.79%	-	-
Horiz. %	138.58%	189.24%	136.75%	113.25%	134.44%	69.21%	100.00%	-
ROE	9.22%	13.00%	8.69%	7.95%	9.43%	4.75%	7.68%	-
YoY %	-29.08%	49.60%	9.31%	-15.69%	98.53%	-38.15%	-	-
Horiz. %	120.05%	169.27%	113.15%	103.52%	122.79%	61.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	256.34	237.76	211.52	194.83	183.26	166.78	393.81	-6.89%
YoY %	7.81%	12.41%	8.57%	6.31%	9.88%	-57.65%	-	-
Horiz. %	65.09%	60.37%	53.71%	49.47%	46.54%	42.35%	100.00%	-
EPS	19.91	26.13	16.68	12.56	14.24	6.75	23.03	-2.39%
YoY %	-23.80%	56.65%	32.80%	-11.80%	110.96%	-70.69%	-	-
Horiz. %	86.45%	113.46%	72.43%	54.54%	61.83%	29.31%	100.00%	-
DPS	12.50	13.75	8.75	5.00	8.75	4.95	8.09	7.51%
YoY %	-9.09%	57.14%	75.00%	-42.86%	76.77%	-38.81%	-	-
Horiz. %	154.51%	169.96%	108.16%	61.80%	108.16%	61.19%	100.00%	-
NAPS	2.16	2.01	1.92	1.58	1.51	1.42	3.00	-5.32%
YoY %	7.46%	4.69%	21.52%	4.64%	6.34%	-52.67%	-	-
Horiz. %	72.00%	67.00%	64.00%	52.67%	50.33%	47.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 443,230
RPS	256.34	237.74	211.34	194.42	183.18	166.86	141.35	10.41%
YoY %	7.82%	12.49%	8.70%	6.14%	9.78%	18.05%	-	-
Horiz. %	181.35%	168.19%	149.52%	137.55%	129.59%	118.05%	100.00%	-
EPS	19.91	26.13	16.67	12.54	14.23	6.75	8.27	15.75%
YoY %	-23.80%	56.75%	32.93%	-11.88%	110.81%	-18.38%	-	-
Horiz. %	240.75%	315.96%	201.57%	151.63%	172.07%	81.62%	100.00%	-
DPS	12.50	13.74	8.75	4.99	8.75	4.95	2.90	27.54%
YoY %	-9.02%	57.03%	75.35%	-42.97%	76.77%	70.69%	-	-
Horiz. %	431.03%	473.79%	301.72%	172.07%	301.72%	170.69%	100.00%	-
NAPS	2.16	2.0099	1.9184	1.5767	1.5093	1.4207	1.0768	12.28%
YoY %	7.47%	4.77%	21.67%	4.47%	6.24%	31.94%	-	-
Horiz. %	200.59%	186.65%	178.16%	146.42%	140.17%	131.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.85	0.89	0.55	0.59	0.63	0.85	0.34	16.48%
YoY %	-4.49%	61.82%	-6.78%	-6.35%	-25.88%	150.00%	-	-
Horiz. %	250.00%	261.76%	161.76%	173.53%	185.29%	250.00%	100.00%	-
P/EPS	10.90	8.11	7.01	9.07	8.15	21.04	5.82	11.01%
YoY %	34.40%	15.69%	-22.71%	11.29%	-61.26%	261.51%	-	-
Horiz. %	187.29%	139.35%	120.45%	155.84%	140.03%	361.51%	100.00%	-
EY	9.17	12.32	14.26	11.02	12.27	4.75	17.19	-9.93%
YoY %	-25.57%	-13.60%	29.40%	-10.19%	158.32%	-72.37%	-	-
Horiz. %	53.34%	71.67%	82.96%	64.11%	71.38%	27.63%	100.00%	-
DY	5.76	6.49	7.48	4.39	7.54	3.49	6.04	-0.78%
YoY %	-11.25%	-13.24%	70.39%	-41.78%	116.05%	-42.22%	-	-
Horiz. %	95.36%	107.45%	123.84%	72.68%	124.83%	57.78%	100.00%	-
P/NAPS	1.00	1.05	0.61	0.72	0.77	1.00	0.45	14.22%
YoY %	-4.76%	72.13%	-15.28%	-6.49%	-23.00%	122.22%	-	-
Horiz. %	222.22%	233.33%	135.56%	160.00%	171.11%	222.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	1.07	0.82	0.70	0.60	0.69	0.80	0.31	22.91%
YoY %	30.49%	17.14%	16.67%	-13.04%	-13.75%	158.06%	-	-
Horiz. %	345.16%	264.52%	225.81%	193.55%	222.58%	258.06%	100.00%	-
P/EPS	13.71	7.46	8.93	9.31	8.85	19.85	5.38	16.85%
YoY %	83.78%	-16.46%	-4.08%	5.20%	-55.42%	268.96%	-	-
Horiz. %	254.83%	138.66%	165.99%	173.05%	164.50%	368.96%	100.00%	-
EY	7.29	13.40	11.20	10.74	11.30	5.04	18.57	-14.41%
YoY %	-45.60%	19.64%	4.28%	-4.96%	124.21%	-72.86%	-	-
Horiz. %	39.26%	72.16%	60.31%	57.84%	60.85%	27.14%	100.00%	-
DY	4.58	7.05	5.87	4.27	6.94	3.69	6.53	-5.73%
YoY %	-35.04%	20.10%	37.47%	-38.47%	88.08%	-43.49%	-	-
Horiz. %	70.14%	107.96%	89.89%	65.39%	106.28%	56.51%	100.00%	-
P/NAPS	1.26	0.97	0.78	0.74	0.83	0.94	0.41	20.55%
YoY %	29.90%	24.36%	5.41%	-10.84%	-11.70%	129.27%	-	-
Horiz. %	307.32%	236.59%	190.24%	180.49%	202.44%	229.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos