[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.84%
YoY- 72.57%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 781,522 749,908 875,527 861,332 805,452 792,012 787,216 -0.48%
PBT 61,808 64,580 90,241 100,540 94,140 80,460 61,346 0.50%
Tax -13,600 -12,640 -17,797 -20,793 -19,112 -18,604 -14,489 -4.13%
NP 48,208 51,940 72,444 79,746 75,028 61,856 46,857 1.91%
-
NP to SH 43,908 47,748 69,501 75,726 71,546 58,204 45,027 -1.66%
-
Tax Rate 22.00% 19.57% 19.72% 20.68% 20.30% 23.12% 23.62% -
Total Cost 733,314 697,968 803,083 781,585 730,424 730,156 740,359 -0.63%
-
Net Worth 702,172 705,569 693,084 666,608 671,021 661,005 662,410 3.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 22,220 - 38,874 - 55,548 - 22,228 -0.02%
Div Payout % 50.61% - 55.93% - 77.64% - 49.37% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 702,172 705,569 693,084 666,608 671,021 661,005 662,410 3.96%
NOSH 444,412 443,754 444,284 444,405 444,385 443,628 444,570 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.17% 6.93% 8.27% 9.26% 9.32% 7.81% 5.95% -
ROE 6.25% 6.77% 10.03% 11.36% 10.66% 8.81% 6.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 175.85 168.99 197.06 193.82 181.25 178.53 177.07 -0.46%
EPS 9.88 10.76 15.65 17.04 16.10 13.12 10.17 -1.91%
DPS 5.00 0.00 8.75 0.00 12.50 0.00 5.00 0.00%
NAPS 1.58 1.59 1.56 1.50 1.51 1.49 1.49 3.99%
Adjusted Per Share Value based on latest NOSH - 444,439
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 175.95 168.83 197.12 193.92 181.34 178.31 177.23 -0.48%
EPS 9.89 10.75 15.65 17.05 16.11 13.10 10.14 -1.65%
DPS 5.00 0.00 8.75 0.00 12.51 0.00 5.00 0.00%
NAPS 1.5809 1.5885 1.5604 1.5008 1.5107 1.4882 1.4914 3.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.14 1.17 1.17 1.15 1.16 1.20 1.70 -
P/RPS 0.65 0.69 0.59 0.59 0.64 0.67 0.96 -22.91%
P/EPS 11.54 10.87 7.48 6.75 7.20 9.15 16.78 -22.10%
EY 8.67 9.20 13.37 14.82 13.88 10.93 5.96 28.41%
DY 4.39 0.00 7.48 0.00 10.78 0.00 2.94 30.67%
P/NAPS 0.72 0.74 0.75 0.77 0.77 0.81 1.14 -26.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 -
Price 1.17 1.18 1.22 1.04 1.26 1.24 1.24 -
P/RPS 0.67 0.70 0.62 0.54 0.70 0.69 0.70 -2.88%
P/EPS 11.84 10.97 7.80 6.10 7.83 9.45 12.24 -2.19%
EY 8.44 9.12 12.82 16.38 12.78 10.58 8.17 2.19%
DY 4.27 0.00 7.17 0.00 9.92 0.00 4.03 3.93%
P/NAPS 0.74 0.74 0.78 0.69 0.83 0.83 0.83 -7.37%

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