[KIANJOO] QoQ Cumulative 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- 83.92%
YoY- -38.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 216,740 875,601 624,899 390,761 187,477 875,527 645,999 -51.74%
PBT 27,178 68,491 57,439 30,904 16,145 90,241 75,405 -49.38%
Tax -5,468 -14,466 -10,803 -6,800 -3,160 -17,797 -15,595 -50.30%
NP 21,710 54,025 46,636 24,104 12,985 72,444 59,810 -49.14%
-
NP to SH 21,885 48,776 42,435 21,954 11,937 69,501 56,795 -47.07%
-
Tax Rate 20.12% 21.12% 18.81% 22.00% 19.57% 19.72% 20.68% -
Total Cost 195,030 821,576 578,263 366,657 174,492 803,083 586,189 -52.01%
-
Net Worth 834,559 817,053 710,952 702,172 705,569 693,084 666,607 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 - 11,110 - 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 834,559 817,053 710,952 702,172 705,569 693,084 666,607 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 2.62% 5.97% 5.97% 3.13% 1.69% 10.03% 8.52% -
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 48.82 197.18 140.63 87.93 42.25 197.06 145.36 -51.71%
EPS 4.93 10.98 9.55 4.94 2.69 15.65 12.78 -47.03%
DPS 0.00 5.00 0.00 2.50 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 48.80 197.13 140.69 87.98 42.21 197.12 145.44 -51.74%
EPS 4.93 10.98 9.55 4.94 2.69 15.65 12.79 -47.06%
DPS 0.00 5.00 0.00 2.50 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 2.56 0.59 0.84 1.30 2.77 0.59 0.79 119.13%
P/EPS 25.35 10.65 12.36 23.08 43.49 7.48 9.00 99.57%
EY 3.94 9.39 8.09 4.33 2.30 13.37 11.11 -49.92%
DY 0.00 4.27 0.00 2.19 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 2.40 0.61 0.85 1.33 2.79 0.62 0.72 123.30%
P/EPS 23.73 10.92 12.57 23.68 43.87 7.80 8.14 104.20%
EY 4.21 9.15 7.96 4.22 2.28 12.82 12.29 -51.07%
DY 0.00 4.17 0.00 2.14 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