[KIANJOO] YoY Annualized 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- 28.86%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,135,376 1,057,153 951,282 833,198 861,332 785,574 632,169 10.24%
PBT 131,176 154,645 131,877 76,585 100,540 61,944 46,944 18.66%
Tax -25,209 -30,126 -24,788 -14,404 -20,793 -16,546 -13,589 10.83%
NP 105,966 124,518 107,089 62,181 79,746 45,397 33,354 21.22%
-
NP to SH 98,492 119,668 105,146 56,580 75,726 43,882 32,020 20.57%
-
Tax Rate 19.22% 19.48% 18.80% 18.81% 20.68% 26.71% 28.95% -
Total Cost 1,029,409 932,634 844,193 771,017 781,585 740,177 598,814 9.44%
-
Net Worth 923,868 897,065 853,020 710,952 666,608 635,143 553,766 8.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 14,805 12,305 -
Div Payout % - - - - - 33.74% 38.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 923,868 897,065 853,020 710,952 666,608 635,143 553,766 8.89%
NOSH 444,167 444,092 444,281 444,345 444,405 444,156 184,588 15.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.33% 11.78% 11.26% 7.46% 9.26% 5.78% 5.28% -
ROE 10.66% 13.34% 12.33% 7.96% 11.36% 6.91% 5.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 255.62 238.05 214.12 187.51 193.82 176.87 342.47 -4.75%
EPS 22.17 26.95 23.67 12.73 17.04 9.88 7.32 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 6.67 -
NAPS 2.08 2.02 1.92 1.60 1.50 1.43 3.00 -5.91%
Adjusted Per Share Value based on latest NOSH - 444,273
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 255.62 238.01 214.17 187.59 193.92 176.86 142.33 10.24%
EPS 22.17 26.94 23.67 12.74 17.05 9.88 7.21 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 2.77 -
NAPS 2.08 2.0197 1.9205 1.6006 1.5008 1.43 1.2468 8.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.40 1.80 1.38 1.18 1.15 1.48 1.22 -
P/RPS 0.94 0.76 0.64 0.63 0.59 0.84 0.36 17.32%
P/EPS 10.82 6.68 5.83 9.27 6.75 14.98 7.03 7.44%
EY 9.24 14.97 17.15 10.79 14.82 6.68 14.22 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 2.25 5.46 -
P/NAPS 1.15 0.89 0.72 0.74 0.77 1.03 0.41 18.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 -
Price 2.22 1.91 1.69 1.20 1.04 1.42 1.35 -
P/RPS 0.87 0.80 0.79 0.64 0.54 0.80 0.39 14.29%
P/EPS 10.01 7.09 7.14 9.42 6.10 14.37 7.78 4.28%
EY 9.99 14.11 14.00 10.61 16.38 6.96 12.85 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 2.35 4.94 -
P/NAPS 1.07 0.95 0.88 0.75 0.69 0.99 0.45 15.51%

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