[KIANJOO] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.05%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 250,702 234,139 203,284 187,477 229,528 243,273 204,723 14.41%
PBT 11,052 26,535 14,759 16,145 14,720 28,335 26,955 -44.71%
Tax -3,663 -4,003 -3,640 -3,160 -2,085 -6,039 -4,905 -17.64%
NP 7,389 22,532 11,119 12,985 12,635 22,296 22,050 -51.65%
-
NP to SH 6,341 20,481 10,017 11,937 12,706 21,022 21,222 -55.20%
-
Tax Rate 33.14% 15.09% 24.66% 19.57% 14.16% 21.31% 18.20% -
Total Cost 243,313 211,607 192,165 174,492 216,893 220,977 182,673 20.99%
-
Net Worth 819,117 710,837 700,303 705,569 692,195 666,659 670,402 14.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,129 - 11,080 - 11,092 - 27,748 -45.52%
Div Payout % 175.51% - 110.62% - 87.30% - 130.75% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 819,117 710,837 700,303 705,569 692,195 666,659 670,402 14.24%
NOSH 445,172 444,273 443,230 443,754 443,715 444,439 443,974 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.95% 9.62% 5.47% 6.93% 5.50% 9.17% 10.77% -
ROE 0.77% 2.88% 1.43% 1.69% 1.84% 3.15% 3.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.32 52.70 45.86 42.25 51.73 54.74 46.11 14.22%
EPS 1.43 4.61 2.26 2.69 2.86 4.73 4.78 -55.17%
DPS 2.50 0.00 2.50 0.00 2.50 0.00 6.25 -45.62%
NAPS 1.84 1.60 1.58 1.59 1.56 1.50 1.51 14.04%
Adjusted Per Share Value based on latest NOSH - 443,754
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.44 52.71 45.77 42.21 51.68 54.77 46.09 14.41%
EPS 1.43 4.61 2.26 2.69 2.86 4.73 4.78 -55.17%
DPS 2.51 0.00 2.49 0.00 2.50 0.00 6.25 -45.47%
NAPS 1.8442 1.6004 1.5767 1.5885 1.5584 1.5009 1.5093 14.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 1.18 1.14 1.17 1.17 1.15 1.16 -
P/RPS 2.08 2.24 2.49 2.77 2.26 2.10 2.52 -11.97%
P/EPS 82.14 25.60 50.44 43.49 40.86 24.31 24.27 124.91%
EY 1.22 3.91 1.98 2.30 2.45 4.11 4.12 -55.47%
DY 2.14 0.00 2.19 0.00 2.14 0.00 5.39 -45.88%
P/NAPS 0.64 0.74 0.72 0.74 0.75 0.77 0.77 -11.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 29/08/08 -
Price 1.20 1.20 1.17 1.18 1.22 1.04 1.26 -
P/RPS 2.13 2.28 2.55 2.79 2.36 1.90 2.73 -15.21%
P/EPS 84.25 26.03 51.77 43.87 42.60 21.99 26.36 116.51%
EY 1.19 3.84 1.93 2.28 2.35 4.55 3.79 -53.70%
DY 2.08 0.00 2.14 0.00 2.05 0.00 4.96 -43.88%
P/NAPS 0.65 0.75 0.74 0.74 0.78 0.69 0.83 -15.00%

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