[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.94%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 713,462 453,870 216,740 875,601 624,899 390,761 187,477 143.55%
PBT 98,908 58,722 27,178 68,491 57,439 30,904 16,145 234.43%
Tax -18,591 -11,096 -5,468 -14,466 -10,803 -6,800 -3,160 225.54%
NP 80,317 47,626 21,710 54,025 46,636 24,104 12,985 236.58%
-
NP to SH 78,860 47,226 21,885 48,776 42,435 21,954 11,937 251.67%
-
Tax Rate 18.80% 18.90% 20.12% 21.12% 18.81% 22.00% 19.57% -
Total Cost 633,145 406,244 195,030 821,576 578,263 366,657 174,492 135.94%
-
Net Worth 853,020 853,000 834,559 817,053 710,952 702,172 705,569 13.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 27,766 - 22,202 - 11,110 - -
Div Payout % - 58.80% - 45.52% - 50.61% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 853,020 853,000 834,559 817,053 710,952 702,172 705,569 13.47%
NOSH 444,281 444,270 443,914 444,050 444,345 444,412 443,754 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.26% 10.49% 10.02% 6.17% 7.46% 6.17% 6.93% -
ROE 9.24% 5.54% 2.62% 5.97% 5.97% 3.13% 1.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.59 102.16 48.82 197.18 140.63 87.93 42.25 143.35%
EPS 17.75 10.63 4.93 10.98 9.55 4.94 2.69 251.39%
DPS 0.00 6.25 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.92 1.92 1.88 1.84 1.60 1.58 1.59 13.38%
Adjusted Per Share Value based on latest NOSH - 445,172
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.63 102.18 48.80 197.13 140.69 87.98 42.21 143.54%
EPS 17.75 10.63 4.93 10.98 9.55 4.94 2.69 251.39%
DPS 0.00 6.25 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.9205 1.9204 1.8789 1.8395 1.6006 1.5809 1.5885 13.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.38 1.17 1.25 1.17 1.18 1.14 1.17 -
P/RPS 0.86 1.15 2.56 0.59 0.84 1.30 2.77 -54.11%
P/EPS 7.77 11.01 25.35 10.65 12.36 23.08 43.49 -68.24%
EY 12.86 9.09 3.94 9.39 8.09 4.33 2.30 214.69%
DY 0.00 5.34 0.00 4.27 0.00 2.19 0.00 -
P/NAPS 0.72 0.61 0.66 0.64 0.74 0.72 0.74 -1.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 -
Price 1.69 1.49 1.17 1.20 1.20 1.17 1.18 -
P/RPS 1.05 1.46 2.40 0.61 0.85 1.33 2.79 -47.84%
P/EPS 9.52 14.02 23.73 10.92 12.57 23.68 43.87 -63.85%
EY 10.50 7.13 4.21 9.15 7.96 4.22 2.28 176.54%
DY 0.00 4.19 0.00 4.17 0.00 2.14 0.00 -
P/NAPS 0.88 0.78 0.62 0.65 0.75 0.74 0.74 12.23%

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