[KIANJOO] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 32.85%
YoY- 40.27%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 290,940 276,230 261,864 255,306 279,209 259,592 237,130 14.56%
PBT 26,807 36,602 39,073 38,556 33,998 40,186 31,544 -10.25%
Tax -10,451 -6,484 -7,138 -7,220 -9,273 -7,495 -5,628 50.90%
NP 16,356 30,118 31,935 31,336 24,725 32,691 25,916 -26.36%
-
NP to SH 14,293 28,453 30,601 30,697 23,107 31,634 25,341 -31.66%
-
Tax Rate 38.99% 17.71% 18.27% 18.73% 27.28% 18.65% 17.84% -
Total Cost 274,584 246,112 229,929 223,970 254,484 226,901 211,214 19.05%
-
Net Worth 910,224 896,646 892,714 892,922 870,018 853,051 852,096 4.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,750 - 27,758 - 33,291 - 27,737 0.03%
Div Payout % 194.16% - 90.71% - 144.08% - 109.46% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 910,224 896,646 892,714 892,922 870,018 853,051 852,096 4.48%
NOSH 444,011 443,884 444,136 444,240 443,886 444,297 443,800 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.62% 10.90% 12.20% 12.27% 8.86% 12.59% 10.93% -
ROE 1.57% 3.17% 3.43% 3.44% 2.66% 3.71% 2.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.53 62.23 58.96 57.47 62.90 58.43 53.43 14.53%
EPS 3.21 6.41 6.89 6.91 5.21 7.12 5.71 -31.81%
DPS 6.25 0.00 6.25 0.00 7.50 0.00 6.25 0.00%
NAPS 2.05 2.02 2.01 2.01 1.96 1.92 1.92 4.45%
Adjusted Per Share Value based on latest NOSH - 444,240
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.50 62.19 58.96 57.48 62.86 58.44 53.39 14.55%
EPS 3.22 6.41 6.89 6.91 5.20 7.12 5.71 -31.67%
DPS 6.25 0.00 6.25 0.00 7.50 0.00 6.24 0.10%
NAPS 2.0493 2.0187 2.0099 2.0103 1.9588 1.9206 1.9184 4.48%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.80 2.12 2.12 1.68 1.38 1.17 -
P/RPS 3.20 2.89 3.60 3.69 2.67 2.36 2.19 28.67%
P/EPS 65.24 28.08 30.77 30.68 32.27 19.38 20.49 115.97%
EY 1.53 3.56 3.25 3.26 3.10 5.16 4.88 -53.75%
DY 2.98 0.00 2.95 0.00 4.46 0.00 5.34 -32.14%
P/NAPS 1.02 0.89 1.05 1.05 0.86 0.72 0.61 40.74%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 -
Price 2.20 1.91 1.95 2.11 1.90 1.69 1.49 -
P/RPS 3.36 3.07 3.31 3.67 3.02 2.89 2.79 13.15%
P/EPS 68.34 29.80 28.30 30.54 36.50 23.74 26.09 89.68%
EY 1.46 3.36 3.53 3.27 2.74 4.21 3.83 -47.33%
DY 2.84 0.00 3.21 0.00 3.95 0.00 4.19 -22.78%
P/NAPS 1.07 0.95 0.97 1.05 0.97 0.88 0.78 23.38%

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