[KIANJOO] YoY Annualized 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- 79.47%
YoY- 83.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,202,472 1,067,084 1,021,224 866,960 749,908 792,012 717,384 8.98%
PBT 154,048 134,824 154,224 108,712 64,580 80,460 38,540 25.95%
Tax -26,472 -20,872 -28,880 -21,872 -12,640 -18,604 -15,616 9.18%
NP 127,576 113,952 125,344 86,840 51,940 61,856 22,924 33.08%
-
NP to SH 121,724 109,176 122,788 87,540 47,748 58,204 21,996 32.96%
-
Tax Rate 17.18% 15.48% 18.73% 20.12% 19.57% 23.12% 40.52% -
Total Cost 1,074,896 953,132 895,880 780,120 697,968 730,156 694,460 7.54%
-
Net Worth 1,003,819 932,752 892,922 834,559 705,569 661,005 443,051 14.58%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,003,819 932,752 892,922 834,559 705,569 661,005 443,051 14.58%
NOSH 444,167 444,167 444,240 443,914 443,754 443,628 443,051 0.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.61% 10.68% 12.27% 10.02% 6.93% 7.81% 3.20% -
ROE 12.13% 11.70% 13.75% 10.49% 6.77% 8.81% 4.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 270.72 240.24 229.88 195.30 168.99 178.53 161.92 8.93%
EPS 27.40 24.56 27.64 19.72 10.76 13.12 4.96 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 2.01 1.88 1.59 1.49 1.00 14.54%
Adjusted Per Share Value based on latest NOSH - 443,914
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 270.72 240.24 229.92 195.19 168.83 178.31 161.51 8.98%
EPS 27.40 24.56 27.64 19.71 10.75 13.10 4.95 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.10 2.0103 1.8789 1.5885 1.4882 0.9975 14.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.38 2.02 2.12 1.25 1.17 1.20 1.13 -
P/RPS 0.88 0.84 0.92 0.64 0.69 0.67 0.70 3.88%
P/EPS 8.68 8.22 7.67 6.34 10.87 9.15 22.76 -14.82%
EY 11.51 12.17 13.04 15.78 9.20 10.93 4.39 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 1.05 0.66 0.74 0.81 1.13 -1.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 17/05/12 19/05/11 20/05/10 20/05/09 21/05/08 23/05/07 -
Price 2.66 1.89 2.11 1.17 1.18 1.24 1.28 -
P/RPS 0.98 0.79 0.92 0.60 0.70 0.69 0.79 3.65%
P/EPS 9.71 7.69 7.63 5.93 10.97 9.45 25.78 -15.00%
EY 10.30 13.01 13.10 16.85 9.12 10.58 3.88 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 1.05 0.62 0.74 0.83 1.28 -1.34%

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