[KIANJOO] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 104.46%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 237,130 216,740 250,702 234,139 203,284 187,477 229,528 2.20%
PBT 31,544 27,178 11,052 26,535 14,759 16,145 14,720 66.44%
Tax -5,628 -5,468 -3,663 -4,003 -3,640 -3,160 -2,085 94.21%
NP 25,916 21,710 7,389 22,532 11,119 12,985 12,635 61.64%
-
NP to SH 25,341 21,885 6,341 20,481 10,017 11,937 12,706 58.64%
-
Tax Rate 17.84% 20.12% 33.14% 15.09% 24.66% 19.57% 14.16% -
Total Cost 211,214 195,030 243,313 211,607 192,165 174,492 216,893 -1.75%
-
Net Worth 852,096 834,559 819,117 710,837 700,303 705,569 692,195 14.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 27,737 - 11,129 - 11,080 - 11,092 84.54%
Div Payout % 109.46% - 175.51% - 110.62% - 87.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 852,096 834,559 819,117 710,837 700,303 705,569 692,195 14.90%
NOSH 443,800 443,914 445,172 444,273 443,230 443,754 443,715 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.93% 10.02% 2.95% 9.62% 5.47% 6.93% 5.50% -
ROE 2.97% 2.62% 0.77% 2.88% 1.43% 1.69% 1.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.43 48.82 56.32 52.70 45.86 42.25 51.73 2.18%
EPS 5.71 4.93 1.43 4.61 2.26 2.69 2.86 58.75%
DPS 6.25 0.00 2.50 0.00 2.50 0.00 2.50 84.51%
NAPS 1.92 1.88 1.84 1.60 1.58 1.59 1.56 14.89%
Adjusted Per Share Value based on latest NOSH - 444,273
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.39 48.80 56.44 52.71 45.77 42.21 51.68 2.19%
EPS 5.71 4.93 1.43 4.61 2.26 2.69 2.86 58.75%
DPS 6.24 0.00 2.51 0.00 2.49 0.00 2.50 84.31%
NAPS 1.9184 1.8789 1.8442 1.6004 1.5767 1.5885 1.5584 14.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.25 1.17 1.18 1.14 1.17 1.17 -
P/RPS 2.19 2.56 2.08 2.24 2.49 2.77 2.26 -2.08%
P/EPS 20.49 25.35 82.14 25.60 50.44 43.49 40.86 -36.96%
EY 4.88 3.94 1.22 3.91 1.98 2.30 2.45 58.50%
DY 5.34 0.00 2.14 0.00 2.19 0.00 2.14 84.28%
P/NAPS 0.61 0.66 0.64 0.74 0.72 0.74 0.75 -12.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 20/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 -
Price 1.49 1.17 1.20 1.20 1.17 1.18 1.22 -
P/RPS 2.79 2.40 2.13 2.28 2.55 2.79 2.36 11.83%
P/EPS 26.09 23.73 84.25 26.03 51.77 43.87 42.60 -27.94%
EY 3.83 4.21 1.19 3.84 1.93 2.28 2.35 38.61%
DY 4.19 0.00 2.08 0.00 2.14 0.00 2.05 61.26%
P/NAPS 0.78 0.62 0.65 0.75 0.74 0.74 0.78 0.00%

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