[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.77%
YoY- 37.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 805,452 792,012 787,216 785,574 756,012 717,384 656,987 14.56%
PBT 94,140 80,460 61,346 61,944 51,444 38,540 43,111 68.39%
Tax -19,112 -18,604 -14,489 -16,546 -14,908 -15,616 -13,331 27.17%
NP 75,028 61,856 46,857 45,397 36,536 22,924 29,780 85.25%
-
NP to SH 71,546 58,204 45,027 43,882 35,172 21,996 28,918 83.02%
-
Tax Rate 20.30% 23.12% 23.62% 26.71% 28.98% 40.52% 30.92% -
Total Cost 730,424 730,156 740,359 740,177 719,476 694,460 627,207 10.70%
-
Net Worth 671,021 661,005 662,410 635,143 630,609 443,051 619,040 5.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 55,548 - 22,228 14,805 22,204 - 21,951 85.80%
Div Payout % 77.64% - 49.37% 33.74% 63.13% - 75.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 671,021 661,005 662,410 635,143 630,609 443,051 619,040 5.52%
NOSH 444,385 443,628 444,570 444,156 444,090 443,051 439,036 0.81%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.32% 7.81% 5.95% 5.78% 4.83% 3.20% 4.53% -
ROE 10.66% 8.81% 6.80% 6.91% 5.58% 4.96% 4.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 181.25 178.53 177.07 176.87 170.24 161.92 149.64 13.64%
EPS 16.10 13.12 10.17 9.88 7.92 4.96 6.59 81.49%
DPS 12.50 0.00 5.00 3.33 5.00 0.00 5.00 84.30%
NAPS 1.51 1.49 1.49 1.43 1.42 1.00 1.41 4.67%
Adjusted Per Share Value based on latest NOSH - 444,231
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 181.34 178.31 177.23 176.86 170.21 161.51 147.91 14.56%
EPS 16.11 13.10 10.14 9.88 7.92 4.95 6.51 83.05%
DPS 12.51 0.00 5.00 3.33 5.00 0.00 4.94 85.89%
NAPS 1.5107 1.4882 1.4914 1.43 1.4198 0.9975 1.3937 5.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.16 1.20 1.70 1.48 1.42 1.13 1.22 -
P/RPS 0.64 0.67 0.96 0.84 0.83 0.70 0.82 -15.24%
P/EPS 7.20 9.15 16.78 14.98 17.93 22.76 18.52 -46.76%
EY 13.88 10.93 5.96 6.68 5.58 4.39 5.40 87.75%
DY 10.78 0.00 2.94 2.25 3.52 0.00 4.10 90.61%
P/NAPS 0.77 0.81 1.14 1.03 1.00 1.13 0.87 -7.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 -
Price 1.26 1.24 1.24 1.42 1.34 1.28 1.19 -
P/RPS 0.70 0.69 0.70 0.80 0.79 0.79 0.80 -8.52%
P/EPS 7.83 9.45 12.24 14.37 16.92 25.78 18.07 -42.76%
EY 12.78 10.58 8.17 6.96 5.91 3.88 5.54 74.67%
DY 9.92 0.00 4.03 2.35 3.73 0.00 4.20 77.44%
P/NAPS 0.83 0.83 0.83 0.99 0.94 1.28 0.84 -0.79%

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