[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.37%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 624,899 390,761 187,477 875,527 645,999 402,726 198,003 115.00%
PBT 57,439 30,904 16,145 90,241 75,405 47,070 20,115 101.14%
Tax -10,803 -6,800 -3,160 -17,797 -15,595 -9,556 -4,651 75.29%
NP 46,636 24,104 12,985 72,444 59,810 37,514 15,464 108.59%
-
NP to SH 42,435 21,954 11,937 69,501 56,795 35,773 14,551 103.98%
-
Tax Rate 18.81% 22.00% 19.57% 19.72% 20.68% 20.30% 23.12% -
Total Cost 578,263 366,657 174,492 803,083 586,189 365,212 182,539 115.54%
-
Net Worth 710,952 702,172 705,569 693,084 666,607 671,021 661,005 4.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,110 - 38,874 - 27,774 - -
Div Payout % - 50.61% - 55.93% - 77.64% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 710,952 702,172 705,569 693,084 666,607 671,021 661,005 4.97%
NOSH 444,345 444,412 443,754 444,284 444,405 444,385 443,628 0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.46% 6.17% 6.93% 8.27% 9.26% 9.32% 7.81% -
ROE 5.97% 3.13% 1.69% 10.03% 8.52% 5.33% 2.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 140.63 87.93 42.25 197.06 145.36 90.63 44.63 114.78%
EPS 9.55 4.94 2.69 15.65 12.78 8.05 3.28 103.76%
DPS 0.00 2.50 0.00 8.75 0.00 6.25 0.00 -
NAPS 1.60 1.58 1.59 1.56 1.50 1.51 1.49 4.85%
Adjusted Per Share Value based on latest NOSH - 443,715
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 140.69 87.98 42.21 197.12 145.44 90.67 44.58 115.00%
EPS 9.55 4.94 2.69 15.65 12.79 8.05 3.28 103.76%
DPS 0.00 2.50 0.00 8.75 0.00 6.25 0.00 -
NAPS 1.6006 1.5809 1.5885 1.5604 1.5008 1.5107 1.4882 4.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.18 1.14 1.17 1.17 1.15 1.16 1.20 -
P/RPS 0.84 1.30 2.77 0.59 0.79 1.28 2.69 -53.93%
P/EPS 12.36 23.08 43.49 7.48 9.00 14.41 36.59 -51.46%
EY 8.09 4.33 2.30 13.37 11.11 6.94 2.73 106.17%
DY 0.00 2.19 0.00 7.48 0.00 5.39 0.00 -
P/NAPS 0.74 0.72 0.74 0.75 0.77 0.77 0.81 -5.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 21/05/08 -
Price 1.20 1.17 1.18 1.22 1.04 1.26 1.24 -
P/RPS 0.85 1.33 2.79 0.62 0.72 1.39 2.78 -54.58%
P/EPS 12.57 23.68 43.87 7.80 8.14 15.65 37.80 -51.96%
EY 7.96 4.22 2.28 12.82 12.29 6.39 2.65 108.04%
DY 0.00 2.14 0.00 7.17 0.00 4.96 0.00 -
P/NAPS 0.75 0.74 0.74 0.78 0.69 0.83 0.83 -6.52%

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