[KIANJOO] QoQ 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- 245.13%
YoY- 83.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 279,209 259,592 237,130 216,740 250,702 234,139 203,284 23.49%
PBT 33,998 40,186 31,544 27,178 11,052 26,535 14,759 74.15%
Tax -9,273 -7,495 -5,628 -5,468 -3,663 -4,003 -3,640 86.21%
NP 24,725 32,691 25,916 21,710 7,389 22,532 11,119 70.11%
-
NP to SH 23,107 31,634 25,341 21,885 6,341 20,481 10,017 74.31%
-
Tax Rate 27.28% 18.65% 17.84% 20.12% 33.14% 15.09% 24.66% -
Total Cost 254,484 226,901 211,214 195,030 243,313 211,607 192,165 20.53%
-
Net Worth 870,018 853,051 852,096 834,559 819,117 710,837 700,303 15.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 33,291 - 27,737 - 11,129 - 11,080 107.80%
Div Payout % 144.08% - 109.46% - 175.51% - 110.62% -
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 870,018 853,051 852,096 834,559 819,117 710,837 700,303 15.51%
NOSH 443,886 444,297 443,800 443,914 445,172 444,273 443,230 0.09%
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 8.86% 12.59% 10.93% 10.02% 2.95% 9.62% 5.47% -
ROE 2.66% 3.71% 2.97% 2.62% 0.77% 2.88% 1.43% -
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 62.90 58.43 53.43 48.82 56.32 52.70 45.86 23.37%
EPS 5.21 7.12 5.71 4.93 1.43 4.61 2.26 74.24%
DPS 7.50 0.00 6.25 0.00 2.50 0.00 2.50 107.59%
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 62.86 58.44 53.39 48.80 56.44 52.71 45.77 23.48%
EPS 5.20 7.12 5.71 4.93 1.43 4.61 2.26 74.02%
DPS 7.50 0.00 6.24 0.00 2.51 0.00 2.49 108.14%
NAPS 1.9588 1.9206 1.9184 1.8789 1.8442 1.6004 1.5767 15.51%
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 2.67 2.36 2.19 2.56 2.08 2.24 2.49 4.74%
P/EPS 32.27 19.38 20.49 25.35 82.14 25.60 50.44 -25.69%
EY 3.10 5.16 4.88 3.94 1.22 3.91 1.98 34.72%
DY 4.46 0.00 5.34 0.00 2.14 0.00 2.19 60.45%
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 3.02 2.89 2.79 2.40 2.13 2.28 2.55 11.90%
P/EPS 36.50 23.74 26.09 23.73 84.25 26.03 51.77 -20.73%
EY 2.74 4.21 3.83 4.21 1.19 3.84 1.93 26.23%
DY 3.95 0.00 4.19 0.00 2.08 0.00 2.14 50.30%
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