[KIANJOO] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.86%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,084,340 992,671 875,602 875,527 788,656 664,918 654,958 8.76%
PBT 141,038 132,906 68,491 90,125 61,346 43,148 69,595 12.48%
Tax -31,293 -27,864 -14,466 -17,680 -14,489 -13,368 -17,609 10.05%
NP 109,745 105,042 54,025 72,445 46,857 29,780 51,986 13.25%
-
NP to SH 104,044 101,967 48,776 69,501 45,027 28,918 51,334 12.48%
-
Tax Rate 22.19% 20.97% 21.12% 19.62% 23.62% 30.98% 25.30% -
Total Cost 974,595 887,629 821,577 803,082 741,799 635,138 602,972 8.32%
-
Net Worth 910,224 870,018 819,117 692,195 643,895 435,339 591,735 7.43%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 55,509 61,029 22,210 38,841 22,211 18,855 13,756 26.16%
Div Payout % 53.35% 59.85% 45.53% 55.89% 49.33% 65.20% 26.80% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 910,224 870,018 819,117 692,195 643,895 435,339 591,735 7.43%
NOSH 444,167 443,886 445,172 443,715 444,065 435,339 197,245 14.48%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.12% 10.58% 6.17% 8.27% 5.94% 4.48% 7.94% -
ROE 11.43% 11.72% 5.95% 10.04% 6.99% 6.64% 8.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 244.21 223.63 196.69 197.32 177.60 152.74 332.05 -4.98%
EPS 23.43 22.97 10.96 15.66 10.14 6.64 26.03 -1.73%
DPS 12.50 13.75 5.00 8.75 5.00 4.33 6.97 10.21%
NAPS 2.05 1.96 1.84 1.56 1.45 1.00 3.00 -6.14%
Adjusted Per Share Value based on latest NOSH - 443,715
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 244.13 223.49 197.13 197.12 177.56 149.70 147.46 8.76%
EPS 23.42 22.96 10.98 15.65 10.14 6.51 11.56 12.48%
DPS 12.50 13.74 5.00 8.74 5.00 4.25 3.10 26.14%
NAPS 2.0493 1.9588 1.8442 1.5584 1.4497 0.9801 1.3322 7.43%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.10 1.68 1.17 1.17 1.70 1.22 1.51 -
P/RPS 0.86 0.75 0.59 0.59 0.96 0.80 0.45 11.39%
P/EPS 8.96 7.31 10.68 7.47 16.77 18.37 5.80 7.51%
EY 11.16 13.67 9.36 13.39 5.96 5.44 17.24 -6.98%
DY 5.95 8.18 4.27 7.48 2.94 3.55 4.62 4.30%
P/NAPS 1.02 0.86 0.64 0.75 1.17 1.22 0.50 12.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 -
Price 2.20 1.90 1.20 1.22 1.24 1.19 1.61 -
P/RPS 0.90 0.85 0.61 0.62 0.70 0.78 0.48 11.03%
P/EPS 9.39 8.27 10.95 7.79 12.23 17.91 6.19 7.18%
EY 10.65 12.09 9.13 12.84 8.18 5.58 16.16 -6.71%
DY 5.68 7.24 4.17 7.17 4.03 3.64 4.33 4.62%
P/NAPS 1.07 0.97 0.65 0.78 0.86 1.19 0.54 12.06%

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