[KIANJOO] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 26.09%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,214,704 1,138,567 1,055,971 938,711 863,562 813,623 741,134 8.57%
PBT 164,372 125,479 151,813 96,309 73,959 82,694 45,147 24.00%
Tax -18,878 -30,184 -31,126 -18,762 -14,924 -16,591 -14,165 4.89%
NP 145,494 95,295 120,687 77,547 59,035 66,103 30,982 29.37%
-
NP to SH 137,831 88,421 116,039 74,048 55,682 63,214 29,996 28.90%
-
Tax Rate 11.48% 24.06% 20.50% 19.48% 20.18% 20.06% 31.38% -
Total Cost 1,069,210 1,043,272 935,284 861,164 804,527 747,520 710,152 7.05%
-
Net Worth 1,039,352 959,402 892,714 852,096 700,303 670,402 631,012 8.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 55,520 55,511 61,050 38,866 22,173 38,850 21,992 16.67%
Div Payout % 40.28% 62.78% 52.61% 52.49% 39.82% 61.46% 73.32% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,039,352 959,402 892,714 852,096 700,303 670,402 631,012 8.66%
NOSH 444,167 444,167 444,136 443,800 443,230 443,974 444,374 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.98% 8.37% 11.43% 8.26% 6.84% 8.12% 4.18% -
ROE 13.26% 9.22% 13.00% 8.69% 7.95% 9.43% 4.75% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 273.48 256.34 237.76 211.52 194.83 183.26 166.78 8.58%
EPS 31.03 19.91 26.13 16.68 12.56 14.24 6.75 28.91%
DPS 12.50 12.50 13.75 8.75 5.00 8.75 4.95 16.67%
NAPS 2.34 2.16 2.01 1.92 1.58 1.51 1.42 8.67%
Adjusted Per Share Value based on latest NOSH - 443,800
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 273.48 256.34 237.74 211.34 194.42 183.18 166.86 8.57%
EPS 31.03 19.91 26.13 16.67 12.54 14.23 6.75 28.91%
DPS 12.50 12.50 13.74 8.75 4.99 8.75 4.95 16.67%
NAPS 2.34 2.16 2.0099 1.9184 1.5767 1.5093 1.4207 8.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.80 2.17 2.12 1.17 1.14 1.16 1.42 -
P/RPS 1.02 0.85 0.89 0.55 0.59 0.63 0.85 3.08%
P/EPS 9.02 10.90 8.11 7.01 9.07 8.15 21.04 -13.15%
EY 11.08 9.17 12.32 14.26 11.02 12.27 4.75 15.14%
DY 4.46 5.76 6.49 7.48 4.39 7.54 3.49 4.16%
P/NAPS 1.20 1.00 1.05 0.61 0.72 0.77 1.00 3.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 27/08/12 16/08/11 18/08/10 19/08/09 29/08/08 22/08/07 -
Price 2.90 2.73 1.95 1.49 1.17 1.26 1.34 -
P/RPS 1.06 1.07 0.82 0.70 0.60 0.69 0.80 4.79%
P/EPS 9.35 13.71 7.46 8.93 9.31 8.85 19.85 -11.78%
EY 10.70 7.29 13.40 11.20 10.74 11.30 5.04 13.35%
DY 4.31 4.58 7.05 5.87 4.27 6.94 3.69 2.61%
P/NAPS 1.24 1.26 0.97 0.78 0.74 0.83 0.94 4.72%

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