[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -55.13%
YoY- 83.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 992,671 713,462 453,870 216,740 875,601 624,899 390,761 85.86%
PBT 132,906 98,908 58,722 27,178 68,491 57,439 30,904 163.75%
Tax -27,864 -18,591 -11,096 -5,468 -14,466 -10,803 -6,800 155.41%
NP 105,042 80,317 47,626 21,710 54,025 46,636 24,104 166.08%
-
NP to SH 101,967 78,860 47,226 21,885 48,776 42,435 21,954 177.59%
-
Tax Rate 20.97% 18.80% 18.90% 20.12% 21.12% 18.81% 22.00% -
Total Cost 887,629 633,145 406,244 195,030 821,576 578,263 366,657 80.00%
-
Net Worth 870,614 853,020 853,000 834,559 817,053 710,952 702,172 15.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 61,076 - 27,766 - 22,202 - 11,110 210.51%
Div Payout % 59.90% - 58.80% - 45.52% - 50.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 870,614 853,020 853,000 834,559 817,053 710,952 702,172 15.36%
NOSH 444,190 444,281 444,270 443,914 444,050 444,345 444,412 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.58% 11.26% 10.49% 10.02% 6.17% 7.46% 6.17% -
ROE 11.71% 9.24% 5.54% 2.62% 5.97% 5.97% 3.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.48 160.59 102.16 48.82 197.18 140.63 87.93 85.92%
EPS 22.96 17.75 10.63 4.93 10.98 9.55 4.94 177.72%
DPS 13.75 0.00 6.25 0.00 5.00 0.00 2.50 210.61%
NAPS 1.96 1.92 1.92 1.88 1.84 1.60 1.58 15.40%
Adjusted Per Share Value based on latest NOSH - 443,914
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 223.49 160.63 102.18 48.80 197.13 140.69 87.98 85.85%
EPS 22.96 17.75 10.63 4.93 10.98 9.55 4.94 177.72%
DPS 13.75 0.00 6.25 0.00 5.00 0.00 2.50 210.61%
NAPS 1.9601 1.9205 1.9204 1.8789 1.8395 1.6006 1.5809 15.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.68 1.38 1.17 1.25 1.17 1.18 1.14 -
P/RPS 0.75 0.86 1.15 2.56 0.59 0.84 1.30 -30.62%
P/EPS 7.32 7.77 11.01 25.35 10.65 12.36 23.08 -53.39%
EY 13.66 12.86 9.09 3.94 9.39 8.09 4.33 114.65%
DY 8.18 0.00 5.34 0.00 4.27 0.00 2.19 140.15%
P/NAPS 0.86 0.72 0.61 0.66 0.64 0.74 0.72 12.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.90 1.69 1.49 1.17 1.20 1.20 1.17 -
P/RPS 0.85 1.05 1.46 2.40 0.61 0.85 1.33 -25.74%
P/EPS 8.28 9.52 14.02 23.73 10.92 12.57 23.68 -50.27%
EY 12.08 10.50 7.13 4.21 9.15 7.96 4.22 101.21%
DY 7.24 0.00 4.19 0.00 4.17 0.00 2.14 124.86%
P/NAPS 0.97 0.88 0.78 0.62 0.65 0.75 0.74 19.71%

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