[KIANJOO] YoY TTM 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- -11.54%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,162,845 1,084,340 992,671 875,602 875,527 788,656 664,918 9.75%
PBT 143,959 141,038 132,906 68,491 90,125 61,346 43,148 22.21%
Tax -15,549 -31,293 -27,864 -14,466 -17,680 -14,489 -13,368 2.54%
NP 128,410 109,745 105,042 54,025 72,445 46,857 29,780 27.55%
-
NP to SH 120,901 104,044 101,967 48,776 69,501 45,027 28,918 26.89%
-
Tax Rate 10.80% 22.19% 20.97% 21.12% 19.62% 23.62% 30.98% -
Total Cost 1,034,435 974,595 887,629 821,577 803,082 741,799 635,138 8.46%
-
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 55,520 55,509 61,029 22,210 38,841 22,211 18,855 19.70%
Div Payout % 45.92% 53.35% 59.85% 45.53% 55.89% 49.33% 65.20% -
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 444,167 444,167 443,886 445,172 443,715 444,065 435,339 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 11.04% 10.12% 10.58% 6.17% 8.27% 5.94% 4.48% -
ROE 12.43% 11.43% 11.72% 5.95% 10.04% 6.99% 6.64% -
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 261.80 244.21 223.63 196.69 197.32 177.60 152.74 9.38%
EPS 27.22 23.43 22.97 10.96 15.66 10.14 6.64 26.48%
DPS 12.50 12.50 13.75 5.00 8.75 5.00 4.33 19.30%
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 261.80 244.13 223.49 197.13 197.12 177.56 149.70 9.75%
EPS 27.22 23.42 22.96 10.98 15.65 10.14 6.51 26.89%
DPS 12.50 12.50 13.74 5.00 8.74 5.00 4.25 19.67%
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 0.85 0.86 0.75 0.59 0.59 0.96 0.80 1.01%
P/EPS 8.19 8.96 7.31 10.68 7.47 16.77 18.37 -12.58%
EY 12.21 11.16 13.67 9.36 13.39 5.96 5.44 14.41%
DY 5.61 5.95 8.18 4.27 7.48 2.94 3.55 7.91%
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 0.85 0.90 0.85 0.61 0.62 0.70 0.78 1.44%
P/EPS 8.19 9.39 8.27 10.95 7.79 12.23 17.91 -12.21%
EY 12.21 10.65 12.09 9.13 12.84 8.18 5.58 13.92%
DY 5.61 5.68 7.24 4.17 7.17 4.03 3.64 7.46%
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