[KIANJOO] QoQ Annualized Quarter 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- 29.26%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 875,527 861,332 805,452 792,012 787,216 785,574 756,012 10.23%
PBT 90,241 100,540 94,140 80,460 61,346 61,944 51,444 45.20%
Tax -17,797 -20,793 -19,112 -18,604 -14,489 -16,546 -14,908 12.47%
NP 72,444 79,746 75,028 61,856 46,857 45,397 36,536 57.50%
-
NP to SH 69,501 75,726 71,546 58,204 45,027 43,882 35,172 57.14%
-
Tax Rate 19.72% 20.68% 20.30% 23.12% 23.62% 26.71% 28.98% -
Total Cost 803,083 781,585 730,424 730,156 740,359 740,177 719,476 7.56%
-
Net Worth 693,084 666,608 671,021 661,005 662,410 635,143 630,609 6.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 38,874 - 55,548 - 22,228 14,805 22,204 45.01%
Div Payout % 55.93% - 77.64% - 49.37% 33.74% 63.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 693,084 666,608 671,021 661,005 662,410 635,143 630,609 6.46%
NOSH 444,284 444,405 444,385 443,628 444,570 444,156 444,090 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.27% 9.26% 9.32% 7.81% 5.95% 5.78% 4.83% -
ROE 10.03% 11.36% 10.66% 8.81% 6.80% 6.91% 5.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.06 193.82 181.25 178.53 177.07 176.87 170.24 10.19%
EPS 15.65 17.04 16.10 13.12 10.17 9.88 7.92 57.14%
DPS 8.75 0.00 12.50 0.00 5.00 3.33 5.00 44.97%
NAPS 1.56 1.50 1.51 1.49 1.49 1.43 1.42 6.43%
Adjusted Per Share Value based on latest NOSH - 443,628
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.12 193.92 181.34 178.31 177.23 176.86 170.21 10.23%
EPS 15.65 17.05 16.11 13.10 10.14 9.88 7.92 57.14%
DPS 8.75 0.00 12.51 0.00 5.00 3.33 5.00 44.97%
NAPS 1.5604 1.5008 1.5107 1.4882 1.4914 1.43 1.4198 6.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.15 1.16 1.20 1.70 1.48 1.42 -
P/RPS 0.59 0.59 0.64 0.67 0.96 0.84 0.83 -20.26%
P/EPS 7.48 6.75 7.20 9.15 16.78 14.98 17.93 -44.02%
EY 13.37 14.82 13.88 10.93 5.96 6.68 5.58 78.58%
DY 7.48 0.00 10.78 0.00 2.94 2.25 3.52 64.91%
P/NAPS 0.75 0.77 0.77 0.81 1.14 1.03 1.00 -17.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.22 1.04 1.26 1.24 1.24 1.42 1.34 -
P/RPS 0.62 0.54 0.70 0.69 0.70 0.80 0.79 -14.85%
P/EPS 7.80 6.10 7.83 9.45 12.24 14.37 16.92 -40.18%
EY 12.82 16.38 12.78 10.58 8.17 6.96 5.91 67.17%
DY 7.17 0.00 9.92 0.00 4.03 2.35 3.73 54.29%
P/NAPS 0.78 0.69 0.83 0.83 0.83 0.99 0.94 -11.64%

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