[KIANJOO] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.1%
YoY- 161.06%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,031,237 904,865 865,001 807,313 696,503 638,402 606,331 9.25%
PBT 144,284 79,524 86,155 71,826 35,245 66,584 62,809 14.86%
Tax -29,616 -16,774 -16,189 -15,236 -13,605 -18,344 -6,069 30.22%
NP 114,668 62,750 69,966 56,590 21,640 48,240 56,740 12.43%
-
NP to SH 110,779 58,724 66,887 54,079 20,715 47,419 55,831 12.09%
-
Tax Rate 20.53% 21.09% 18.79% 21.21% 38.60% 27.55% 9.66% -
Total Cost 916,569 842,115 795,035 750,723 674,863 590,162 549,591 8.89%
-
Net Worth 892,922 834,559 705,569 661,005 443,051 544,450 551,170 8.36%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 61,029 22,210 38,841 22,211 18,855 13,756 17,768 22.82%
Div Payout % 55.09% 37.82% 58.07% 41.07% 91.02% 29.01% 31.83% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 892,922 834,559 705,569 661,005 443,051 544,450 551,170 8.36%
NOSH 444,240 443,914 443,754 443,628 443,051 181,483 174,974 16.79%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.12% 6.93% 8.09% 7.01% 3.11% 7.56% 9.36% -
ROE 12.41% 7.04% 9.48% 8.18% 4.68% 8.71% 10.13% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 232.13 203.84 194.93 181.98 157.21 351.77 346.52 -6.45%
EPS 24.94 13.23 15.07 12.19 4.68 26.13 31.91 -4.02%
DPS 13.75 5.00 8.75 5.00 4.26 7.58 10.15 5.18%
NAPS 2.01 1.88 1.59 1.49 1.00 3.00 3.15 -7.21%
Adjusted Per Share Value based on latest NOSH - 443,628
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 232.17 203.72 194.75 181.76 156.81 143.73 136.51 9.25%
EPS 24.94 13.22 15.06 12.18 4.66 10.68 12.57 12.09%
DPS 13.74 5.00 8.74 5.00 4.25 3.10 4.00 22.82%
NAPS 2.0103 1.8789 1.5885 1.4882 0.9975 1.2258 1.2409 8.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.12 1.25 1.17 1.20 1.13 1.50 1.30 -
P/RPS 0.91 0.61 0.60 0.66 0.72 0.43 0.38 15.65%
P/EPS 8.50 9.45 7.76 9.84 24.17 5.74 4.07 13.05%
EY 11.76 10.58 12.88 10.16 4.14 17.42 24.54 -11.53%
DY 6.49 4.00 7.48 4.17 3.77 5.05 7.81 -3.03%
P/NAPS 1.05 0.66 0.74 0.81 1.13 0.50 0.41 16.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 20/05/10 20/05/09 21/05/08 23/05/07 25/05/06 26/05/05 -
Price 2.11 1.17 1.18 1.24 1.28 1.51 1.27 -
P/RPS 0.91 0.57 0.61 0.68 0.81 0.43 0.37 16.17%
P/EPS 8.46 8.84 7.83 10.17 27.38 5.78 3.98 13.38%
EY 11.82 11.31 12.77 9.83 3.65 17.30 25.12 -11.80%
DY 6.52 4.27 7.42 4.03 3.32 5.02 8.00 -3.35%
P/NAPS 1.05 0.62 0.74 0.83 1.28 0.50 0.40 17.44%

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