[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.02%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 756,012 717,384 656,987 632,169 587,224 591,044 654,957 10.06%
PBT 51,444 38,540 43,111 46,944 47,446 70,152 69,594 -18.29%
Tax -14,908 -15,616 -13,331 -13,589 -13,314 -14,668 -17,995 -11.82%
NP 36,536 22,924 29,780 33,354 34,132 55,484 51,599 -20.60%
-
NP to SH 35,172 21,996 28,918 32,020 33,016 54,808 51,333 -22.33%
-
Tax Rate 28.98% 40.52% 30.92% 28.95% 28.06% 20.91% 25.86% -
Total Cost 719,476 694,460 627,207 598,814 553,092 535,560 603,358 12.48%
-
Net Worth 630,609 443,051 619,040 553,766 528,537 544,450 590,053 4.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 22,204 - 21,951 12,305 17,617 - 9,022 82.58%
Div Payout % 63.13% - 75.91% 38.43% 53.36% - 17.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 630,609 443,051 619,040 553,766 528,537 544,450 590,053 4.54%
NOSH 444,090 443,051 439,036 184,588 176,179 181,483 180,444 82.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.83% 3.20% 4.53% 5.28% 5.81% 9.39% 7.88% -
ROE 5.58% 4.96% 4.67% 5.78% 6.25% 10.07% 8.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 170.24 161.92 149.64 342.47 333.31 325.67 362.97 -39.71%
EPS 7.92 4.96 6.59 7.32 7.58 12.60 11.92 -23.91%
DPS 5.00 0.00 5.00 6.67 10.00 0.00 5.00 0.00%
NAPS 1.42 1.00 1.41 3.00 3.00 3.00 3.27 -42.74%
Adjusted Per Share Value based on latest NOSH - 181,328
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 170.21 161.51 147.91 142.33 132.21 133.07 147.46 10.06%
EPS 7.92 4.95 6.51 7.21 7.43 12.34 11.56 -22.33%
DPS 5.00 0.00 4.94 2.77 3.97 0.00 2.03 82.68%
NAPS 1.4198 0.9975 1.3937 1.2468 1.19 1.2258 1.3284 4.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.42 1.13 1.22 1.22 1.34 1.50 1.51 -
P/RPS 0.83 0.70 0.82 0.36 0.40 0.46 0.42 57.67%
P/EPS 17.93 22.76 18.52 7.03 7.15 4.97 5.31 125.57%
EY 5.58 4.39 5.40 14.22 13.99 20.13 18.84 -55.66%
DY 3.52 0.00 4.10 5.46 7.46 0.00 3.31 4.19%
P/NAPS 1.00 1.13 0.87 0.41 0.45 0.50 0.46 68.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 1.34 1.28 1.19 1.35 1.24 1.51 1.61 -
P/RPS 0.79 0.79 0.80 0.39 0.37 0.46 0.44 47.88%
P/EPS 16.92 25.78 18.07 7.78 6.62 5.00 5.66 107.93%
EY 5.91 3.88 5.54 12.85 15.11 20.00 17.67 -51.91%
DY 3.73 0.00 4.20 4.94 8.06 0.00 3.11 12.92%
P/NAPS 0.94 1.28 0.84 0.45 0.41 0.50 0.49 54.57%

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