[KIANJOO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -69.04%
YoY- -50.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 311,313 290,940 279,209 250,702 229,528 199,722 182,860 9.26%
PBT 45,577 26,807 33,998 11,052 14,720 14,888 7,940 33.77%
Tax 3,358 -10,451 -9,273 -3,663 -2,085 -2,079 -3,176 -
NP 48,935 16,356 24,725 7,389 12,635 12,809 4,764 47.38%
-
NP to SH 47,032 14,293 23,107 6,341 12,706 12,115 4,903 45.71%
-
Tax Rate -7.37% 38.99% 27.28% 33.14% 14.16% 13.96% 40.00% -
Total Cost 262,378 274,584 254,484 243,313 216,893 186,913 178,096 6.66%
-
Net Worth 972,727 910,224 870,018 819,117 692,195 643,895 435,339 14.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,760 27,750 33,291 11,129 11,092 11,101 10,883 16.87%
Div Payout % 59.02% 194.16% 144.08% 175.51% 87.30% 91.64% 221.98% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 972,727 910,224 870,018 819,117 692,195 643,895 435,339 14.32%
NOSH 444,167 444,011 443,886 445,172 443,715 444,065 435,339 0.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.72% 5.62% 8.86% 2.95% 5.50% 6.41% 2.61% -
ROE 4.84% 1.57% 2.66% 0.77% 1.84% 1.88% 1.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.09 65.53 62.90 56.32 51.73 44.98 42.00 8.90%
EPS 10.59 3.21 5.21 1.43 2.86 2.76 1.12 45.36%
DPS 6.25 6.25 7.50 2.50 2.50 2.50 2.50 16.48%
NAPS 2.19 2.05 1.96 1.84 1.56 1.45 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 445,172
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.09 65.50 62.86 56.44 51.68 44.97 41.17 9.26%
EPS 10.59 3.22 5.20 1.43 2.86 2.73 1.10 45.80%
DPS 6.25 6.25 7.50 2.51 2.50 2.50 2.45 16.87%
NAPS 2.19 2.0493 1.9588 1.8442 1.5584 1.4497 0.9801 14.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.23 2.10 1.68 1.17 1.17 1.70 1.22 -
P/RPS 3.18 3.20 2.67 2.08 2.26 3.78 2.90 1.54%
P/EPS 21.06 65.24 32.27 82.14 40.86 62.31 108.32 -23.86%
EY 4.75 1.53 3.10 1.22 2.45 1.60 0.92 31.43%
DY 2.80 2.98 4.46 2.14 2.14 1.47 2.05 5.32%
P/NAPS 1.02 1.02 0.86 0.64 0.75 1.17 1.22 -2.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 2.23 2.20 1.90 1.20 1.22 1.24 1.19 -
P/RPS 3.18 3.36 3.02 2.13 2.36 2.76 2.83 1.96%
P/EPS 21.06 68.34 36.50 84.25 42.60 45.45 105.66 -23.55%
EY 4.75 1.46 2.74 1.19 2.35 2.20 0.95 30.73%
DY 2.80 2.84 3.95 2.08 2.05 2.02 2.10 4.90%
P/NAPS 1.02 1.07 0.97 0.65 0.78 0.86 1.19 -2.53%

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