[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.02%
YoY- 109.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,057,153 1,034,340 1,021,224 992,671 951,282 907,740 866,960 14.12%
PBT 154,645 155,258 154,224 132,906 131,877 117,444 108,712 26.45%
Tax -30,126 -28,716 -28,880 -27,864 -24,788 -22,192 -21,872 23.77%
NP 124,518 126,542 125,344 105,042 107,089 95,252 86,840 27.12%
-
NP to SH 119,668 122,596 122,788 101,967 105,146 94,452 87,540 23.14%
-
Tax Rate 19.48% 18.50% 18.73% 20.97% 18.80% 18.90% 20.12% -
Total Cost 932,634 907,798 895,880 887,629 844,193 812,488 780,120 12.62%
-
Net Worth 897,065 892,818 892,922 870,614 853,020 853,000 834,559 4.92%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 55,523 - 61,076 - 55,533 - -
Div Payout % - 45.29% - 59.90% - 58.80% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 897,065 892,818 892,922 870,614 853,020 853,000 834,559 4.92%
NOSH 444,092 444,188 444,240 444,190 444,281 444,270 443,914 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.78% 12.23% 12.27% 10.58% 11.26% 10.49% 10.02% -
ROE 13.34% 13.73% 13.75% 11.71% 12.33% 11.07% 10.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 238.05 232.86 229.88 223.48 214.12 204.32 195.30 14.09%
EPS 26.95 27.60 27.64 22.96 23.67 21.26 19.72 23.12%
DPS 0.00 12.50 0.00 13.75 0.00 12.50 0.00 -
NAPS 2.02 2.01 2.01 1.96 1.92 1.92 1.88 4.90%
Adjusted Per Share Value based on latest NOSH - 443,886
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 238.01 232.87 229.92 223.49 214.17 204.37 195.19 14.12%
EPS 26.94 27.60 27.64 22.96 23.67 21.26 19.71 23.13%
DPS 0.00 12.50 0.00 13.75 0.00 12.50 0.00 -
NAPS 2.0197 2.0101 2.0103 1.9601 1.9205 1.9204 1.8789 4.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.80 2.12 2.12 1.68 1.38 1.17 1.25 -
P/RPS 0.76 0.91 0.92 0.75 0.64 0.57 0.64 12.12%
P/EPS 6.68 7.68 7.67 7.32 5.83 5.50 6.34 3.54%
EY 14.97 13.02 13.04 13.66 17.15 18.17 15.78 -3.44%
DY 0.00 5.90 0.00 8.18 0.00 10.68 0.00 -
P/NAPS 0.89 1.05 1.05 0.86 0.72 0.61 0.66 22.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 20/05/10 -
Price 1.91 1.95 2.11 1.90 1.69 1.49 1.17 -
P/RPS 0.80 0.84 0.92 0.85 0.79 0.73 0.60 21.12%
P/EPS 7.09 7.07 7.63 8.28 7.14 7.01 5.93 12.63%
EY 14.11 14.15 13.10 12.08 14.00 14.27 16.85 -11.14%
DY 0.00 6.41 0.00 7.24 0.00 8.39 0.00 -
P/NAPS 0.95 0.97 1.05 0.97 0.88 0.78 0.62 32.87%

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