[KIANJOO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 59.9%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 792,012 787,216 785,574 756,012 717,384 656,987 632,169 16.20%
PBT 80,460 61,346 61,944 51,444 38,540 43,111 46,944 43.17%
Tax -18,604 -14,489 -16,546 -14,908 -15,616 -13,331 -13,589 23.27%
NP 61,856 46,857 45,397 36,536 22,924 29,780 33,354 50.88%
-
NP to SH 58,204 45,027 43,882 35,172 21,996 28,918 32,020 48.88%
-
Tax Rate 23.12% 23.62% 26.71% 28.98% 40.52% 30.92% 28.95% -
Total Cost 730,156 740,359 740,177 719,476 694,460 627,207 598,814 14.12%
-
Net Worth 661,005 662,410 635,143 630,609 443,051 619,040 553,766 12.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 22,228 14,805 22,204 - 21,951 12,305 -
Div Payout % - 49.37% 33.74% 63.13% - 75.91% 38.43% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 661,005 662,410 635,143 630,609 443,051 619,040 553,766 12.51%
NOSH 443,628 444,570 444,156 444,090 443,051 439,036 184,588 79.32%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.81% 5.95% 5.78% 4.83% 3.20% 4.53% 5.28% -
ROE 8.81% 6.80% 6.91% 5.58% 4.96% 4.67% 5.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 178.53 177.07 176.87 170.24 161.92 149.64 342.47 -35.20%
EPS 13.12 10.17 9.88 7.92 4.96 6.59 7.32 47.50%
DPS 0.00 5.00 3.33 5.00 0.00 5.00 6.67 -
NAPS 1.49 1.49 1.43 1.42 1.00 1.41 3.00 -37.25%
Adjusted Per Share Value based on latest NOSH - 444,374
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 178.31 177.23 176.86 170.21 161.51 147.91 142.33 16.19%
EPS 13.10 10.14 9.88 7.92 4.95 6.51 7.21 48.84%
DPS 0.00 5.00 3.33 5.00 0.00 4.94 2.77 -
NAPS 1.4882 1.4914 1.43 1.4198 0.9975 1.3937 1.2468 12.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 1.70 1.48 1.42 1.13 1.22 1.22 -
P/RPS 0.67 0.96 0.84 0.83 0.70 0.82 0.36 51.24%
P/EPS 9.15 16.78 14.98 17.93 22.76 18.52 7.03 19.19%
EY 10.93 5.96 6.68 5.58 4.39 5.40 14.22 -16.07%
DY 0.00 2.94 2.25 3.52 0.00 4.10 5.46 -
P/NAPS 0.81 1.14 1.03 1.00 1.13 0.87 0.41 57.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 -
Price 1.24 1.24 1.42 1.34 1.28 1.19 1.35 -
P/RPS 0.69 0.70 0.80 0.79 0.79 0.80 0.39 46.23%
P/EPS 9.45 12.24 14.37 16.92 25.78 18.07 7.78 13.82%
EY 10.58 8.17 6.96 5.91 3.88 5.54 12.85 -12.14%
DY 0.00 4.03 2.35 3.73 0.00 4.20 4.94 -
P/NAPS 0.83 0.83 0.99 0.94 1.28 0.84 0.45 50.34%

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