[KIANJOO] QoQ Cumulative 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- 29.3%
YoY- 109.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 792,865 517,170 255,306 992,671 713,462 453,870 216,740 137.22%
PBT 115,984 77,629 38,556 132,906 98,908 58,722 27,178 162.86%
Tax -22,595 -14,358 -7,220 -27,864 -18,591 -11,096 -5,468 157.28%
NP 93,389 63,271 31,336 105,042 80,317 47,626 21,710 164.26%
-
NP to SH 89,751 61,298 30,697 101,967 78,860 47,226 21,885 155.98%
-
Tax Rate 19.48% 18.50% 18.73% 20.97% 18.80% 18.90% 20.12% -
Total Cost 699,476 453,899 223,970 887,629 633,145 406,244 195,030 134.12%
-
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 - 27,761 - 61,076 - 27,766 - -
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 10.00% 6.87% 3.44% 11.71% 9.24% 5.54% 2.62% -
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 178.54 116.43 57.47 223.48 160.59 102.16 48.82 137.18%
EPS 20.21 13.80 6.91 22.96 17.75 10.63 4.93 155.92%
DPS 0.00 6.25 0.00 13.75 0.00 6.25 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 178.51 116.44 57.48 223.49 160.63 102.18 48.80 137.22%
EPS 20.21 13.80 6.91 22.96 17.75 10.63 4.93 155.92%
DPS 0.00 6.25 0.00 13.75 0.00 6.25 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 1.01 1.82 3.69 0.75 0.86 1.15 2.56 -46.17%
P/EPS 8.91 15.36 30.68 7.32 7.77 11.01 25.35 -50.16%
EY 11.23 6.51 3.26 13.66 12.86 9.09 3.94 100.89%
DY 0.00 2.95 0.00 8.18 0.00 5.34 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 1.07 1.67 3.67 0.85 1.05 1.46 2.40 -41.61%
P/EPS 9.45 14.13 30.54 8.28 9.52 14.02 23.73 -45.84%
EY 10.58 7.08 3.27 12.08 10.50 7.13 4.21 84.73%
DY 0.00 3.21 0.00 7.24 0.00 4.19 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