[KIANJOO] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.31%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 266,771 290,940 276,230 261,864 255,306 279,209 259,592 1.83%
PBT 33,706 26,807 36,602 39,073 38,556 33,998 40,186 -11.05%
Tax -5,218 -10,451 -6,484 -7,138 -7,220 -9,273 -7,495 -21.43%
NP 28,488 16,356 30,118 31,935 31,336 24,725 32,691 -8.75%
-
NP to SH 27,294 14,293 28,453 30,601 30,697 23,107 31,634 -9.36%
-
Tax Rate 15.48% 38.99% 17.71% 18.27% 18.73% 27.28% 18.65% -
Total Cost 238,283 274,584 246,112 229,929 223,970 254,484 226,901 3.31%
-
Net Worth 932,752 910,224 896,646 892,714 892,922 870,018 853,051 6.12%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 27,750 - 27,758 - 33,291 - -
Div Payout % - 194.16% - 90.71% - 144.08% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 932,752 910,224 896,646 892,714 892,922 870,018 853,051 6.12%
NOSH 444,167 444,011 443,884 444,136 444,240 443,886 444,297 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.68% 5.62% 10.90% 12.20% 12.27% 8.86% 12.59% -
ROE 2.93% 1.57% 3.17% 3.43% 3.44% 2.66% 3.71% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 60.06 65.53 62.23 58.96 57.47 62.90 58.43 1.84%
EPS 6.14 3.21 6.41 6.89 6.91 5.21 7.12 -9.39%
DPS 0.00 6.25 0.00 6.25 0.00 7.50 0.00 -
NAPS 2.10 2.05 2.02 2.01 2.01 1.96 1.92 6.15%
Adjusted Per Share Value based on latest NOSH - 444,136
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 60.06 65.50 62.19 58.96 57.48 62.86 58.44 1.83%
EPS 6.14 3.22 6.41 6.89 6.91 5.20 7.12 -9.39%
DPS 0.00 6.25 0.00 6.25 0.00 7.50 0.00 -
NAPS 2.10 2.0493 2.0187 2.0099 2.0103 1.9588 1.9206 6.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.02 2.10 1.80 2.12 2.12 1.68 1.38 -
P/RPS 3.36 3.20 2.89 3.60 3.69 2.67 2.36 26.52%
P/EPS 32.87 65.24 28.08 30.77 30.68 32.27 19.38 42.17%
EY 3.04 1.53 3.56 3.25 3.26 3.10 5.16 -29.69%
DY 0.00 2.98 0.00 2.95 0.00 4.46 0.00 -
P/NAPS 0.96 1.02 0.89 1.05 1.05 0.86 0.72 21.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 -
Price 1.89 2.20 1.91 1.95 2.11 1.90 1.69 -
P/RPS 3.15 3.36 3.07 3.31 3.67 3.02 2.89 5.90%
P/EPS 30.76 68.34 29.80 28.30 30.54 36.50 23.74 18.83%
EY 3.25 1.46 3.36 3.53 3.27 2.74 4.21 -15.83%
DY 0.00 2.84 0.00 3.21 0.00 3.95 0.00 -
P/NAPS 0.90 1.07 0.95 0.97 1.05 0.97 0.88 1.50%

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