[KIANJOO] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.01%
YoY- 82.23%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,072,609 964,164 854,428 845,721 771,794 641,748 644,447 8.85%
PBT 148,229 109,960 72,159 90,293 54,398 49,182 69,171 13.53%
Tax -30,115 -22,254 -12,888 -17,674 -15,586 -18,099 -8,003 24.70%
NP 118,114 87,706 59,271 72,619 38,812 31,083 61,168 11.58%
-
NP to SH 112,858 85,201 55,141 68,910 37,815 29,588 60,676 10.89%
-
Tax Rate 20.32% 20.24% 17.86% 19.57% 28.65% 36.80% 11.57% -
Total Cost 954,495 876,458 795,157 773,102 732,982 610,665 583,279 8.55%
-
Net Worth 896,646 853,051 710,837 666,659 635,251 543,985 576,342 7.64%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 61,050 38,866 22,173 38,850 21,992 12,902 17,703 22.90%
Div Payout % 54.09% 45.62% 40.21% 56.38% 58.16% 43.61% 29.18% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 896,646 853,051 710,837 666,659 635,251 543,985 576,342 7.64%
NOSH 443,884 444,297 444,273 444,439 444,231 181,328 180,671 16.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.01% 9.10% 6.94% 8.59% 5.03% 4.84% 9.49% -
ROE 12.59% 9.99% 7.76% 10.34% 5.95% 5.44% 10.53% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 241.64 217.01 192.32 190.29 173.74 353.91 356.70 -6.28%
EPS 25.43 19.18 12.41 15.50 8.51 16.32 33.58 -4.52%
DPS 13.75 8.75 5.00 8.75 4.95 7.12 9.80 5.80%
NAPS 2.02 1.92 1.60 1.50 1.43 3.00 3.19 -7.32%
Adjusted Per Share Value based on latest NOSH - 444,439
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 241.49 217.07 192.37 190.41 173.76 144.48 145.09 8.85%
EPS 25.41 19.18 12.41 15.51 8.51 6.66 13.66 10.89%
DPS 13.74 8.75 4.99 8.75 4.95 2.90 3.99 22.87%
NAPS 2.0187 1.9206 1.6004 1.5009 1.4302 1.2247 1.2976 7.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.80 1.38 1.18 1.15 1.48 1.22 1.51 -
P/RPS 0.74 0.64 0.61 0.60 0.85 0.34 0.42 9.89%
P/EPS 7.08 7.20 9.51 7.42 17.39 7.48 4.50 7.84%
EY 14.13 13.90 10.52 13.48 5.75 13.37 22.24 -7.27%
DY 7.64 6.34 4.24 7.61 3.35 5.83 6.49 2.75%
P/NAPS 0.89 0.72 0.74 0.77 1.03 0.41 0.47 11.22%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 -
Price 1.91 1.69 1.20 1.04 1.42 1.35 1.50 -
P/RPS 0.79 0.78 0.62 0.55 0.82 0.38 0.42 11.09%
P/EPS 7.51 8.81 9.67 6.71 16.68 8.27 4.47 9.02%
EY 13.31 11.35 10.34 14.91 5.99 12.09 22.39 -8.29%
DY 7.20 5.18 4.17 8.41 3.49 5.27 6.53 1.64%
P/NAPS 0.95 0.88 0.75 0.69 0.99 0.45 0.47 12.43%

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