[KIANJOO] YoY TTM 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- -0.97%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,142,472 1,072,609 964,164 854,428 845,721 771,794 641,748 10.08%
PBT 125,189 148,229 109,960 72,159 90,293 54,398 49,182 16.83%
Tax -29,358 -30,115 -22,254 -12,888 -17,674 -15,586 -18,099 8.38%
NP 95,831 118,114 87,706 59,271 72,619 38,812 31,083 20.62%
-
NP to SH 88,162 112,858 85,201 55,141 68,910 37,815 29,588 19.93%
-
Tax Rate 23.45% 20.32% 20.24% 17.86% 19.57% 28.65% 36.80% -
Total Cost 1,046,641 954,495 876,458 795,157 773,102 732,982 610,665 9.38%
-
Net Worth 923,868 896,646 853,051 710,837 666,659 635,251 543,985 9.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 55,511 61,050 38,866 22,173 38,850 21,992 12,902 27.50%
Div Payout % 62.97% 54.09% 45.62% 40.21% 56.38% 58.16% 43.61% -
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 923,868 896,646 853,051 710,837 666,659 635,251 543,985 9.22%
NOSH 444,167 443,884 444,297 444,273 444,439 444,231 181,328 16.08%
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 8.39% 11.01% 9.10% 6.94% 8.59% 5.03% 4.84% -
ROE 9.54% 12.59% 9.99% 7.76% 10.34% 5.95% 5.44% -
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 257.22 241.64 217.01 192.32 190.29 173.74 353.91 -5.17%
EPS 19.85 25.43 19.18 12.41 15.50 8.51 16.32 3.31%
DPS 12.50 13.75 8.75 5.00 8.75 4.95 7.12 9.82%
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 257.22 241.49 217.07 192.37 190.41 173.76 144.48 10.08%
EPS 19.85 25.41 19.18 12.41 15.51 8.51 6.66 19.94%
DPS 12.50 13.74 8.75 4.99 8.75 4.95 2.90 27.54%
NAPS 2.08 2.0187 1.9206 1.6004 1.5009 1.4302 1.2247 9.22%
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 0.93 0.74 0.64 0.61 0.60 0.85 0.34 18.24%
P/EPS 12.09 7.08 7.20 9.51 7.42 17.39 7.48 8.32%
EY 8.27 14.13 13.90 10.52 13.48 5.75 13.37 -7.68%
DY 5.21 7.64 6.34 4.24 7.61 3.35 5.83 -1.85%
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 0.86 0.79 0.78 0.62 0.55 0.82 0.38 14.56%
P/EPS 11.18 7.51 8.81 9.67 6.71 16.68 8.27 5.14%
EY 8.94 13.31 11.35 10.34 14.91 5.99 12.09 -4.90%
DY 5.63 7.20 5.18 4.17 8.41 3.49 5.27 1.10%
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