[KIANJOO] QoQ Annualized Quarter 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- -8.04%
YoY- -38.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 866,960 875,601 833,198 781,522 749,908 875,527 861,332 0.43%
PBT 108,712 68,491 76,585 61,808 64,580 90,241 100,540 5.35%
Tax -21,872 -14,466 -14,404 -13,600 -12,640 -17,797 -20,793 3.43%
NP 86,840 54,025 62,181 48,208 51,940 72,444 79,746 5.85%
-
NP to SH 87,540 48,776 56,580 43,908 47,748 69,501 75,726 10.15%
-
Tax Rate 20.12% 21.12% 18.81% 22.00% 19.57% 19.72% 20.68% -
Total Cost 780,120 821,576 771,017 733,314 697,968 803,083 781,585 -0.12%
-
Net Worth 834,559 817,053 710,952 702,172 705,569 693,084 666,608 16.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 22,202 - 22,220 - 38,874 - -
Div Payout % - 45.52% - 50.61% - 55.93% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 834,559 817,053 710,952 702,172 705,569 693,084 666,608 16.17%
NOSH 443,914 444,050 444,345 444,412 443,754 444,284 444,405 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.02% 6.17% 7.46% 6.17% 6.93% 8.27% 9.26% -
ROE 10.49% 5.97% 7.96% 6.25% 6.77% 10.03% 11.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.30 197.18 187.51 175.85 168.99 197.06 193.82 0.50%
EPS 19.72 10.98 12.73 9.88 10.76 15.65 17.04 10.23%
DPS 0.00 5.00 0.00 5.00 0.00 8.75 0.00 -
NAPS 1.88 1.84 1.60 1.58 1.59 1.56 1.50 16.26%
Adjusted Per Share Value based on latest NOSH - 443,230
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.19 197.13 187.59 175.95 168.83 197.12 193.92 0.43%
EPS 19.71 10.98 12.74 9.89 10.75 15.65 17.05 10.15%
DPS 0.00 5.00 0.00 5.00 0.00 8.75 0.00 -
NAPS 1.8789 1.8395 1.6006 1.5809 1.5885 1.5604 1.5008 16.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.25 1.17 1.18 1.14 1.17 1.17 1.15 -
P/RPS 0.64 0.59 0.63 0.65 0.69 0.59 0.59 5.57%
P/EPS 6.34 10.65 9.27 11.54 10.87 7.48 6.75 -4.09%
EY 15.78 9.39 10.79 8.67 9.20 13.37 14.82 4.27%
DY 0.00 4.27 0.00 4.39 0.00 7.48 0.00 -
P/NAPS 0.66 0.64 0.74 0.72 0.74 0.75 0.77 -9.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 -
Price 1.17 1.20 1.20 1.17 1.18 1.22 1.04 -
P/RPS 0.60 0.61 0.64 0.67 0.70 0.62 0.54 7.28%
P/EPS 5.93 10.92 9.42 11.84 10.97 7.80 6.10 -1.86%
EY 16.85 9.15 10.61 8.44 9.12 12.82 16.38 1.90%
DY 0.00 4.17 0.00 4.27 0.00 7.17 0.00 -
P/NAPS 0.62 0.65 0.75 0.74 0.74 0.78 0.69 -6.88%

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