[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.69%
YoY- -43.67%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 785,574 756,012 717,384 656,987 632,169 587,224 591,044 20.86%
PBT 61,944 51,444 38,540 43,111 46,944 47,446 70,152 -7.95%
Tax -16,546 -14,908 -15,616 -13,331 -13,589 -13,314 -14,668 8.35%
NP 45,397 36,536 22,924 29,780 33,354 34,132 55,484 -12.50%
-
NP to SH 43,882 35,172 21,996 28,918 32,020 33,016 54,808 -13.76%
-
Tax Rate 26.71% 28.98% 40.52% 30.92% 28.95% 28.06% 20.91% -
Total Cost 740,177 719,476 694,460 627,207 598,814 553,092 535,560 24.05%
-
Net Worth 635,143 630,609 443,051 619,040 553,766 528,537 544,450 10.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 14,805 22,204 - 21,951 12,305 17,617 - -
Div Payout % 33.74% 63.13% - 75.91% 38.43% 53.36% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 635,143 630,609 443,051 619,040 553,766 528,537 544,450 10.80%
NOSH 444,156 444,090 443,051 439,036 184,588 176,179 181,483 81.50%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.78% 4.83% 3.20% 4.53% 5.28% 5.81% 9.39% -
ROE 6.91% 5.58% 4.96% 4.67% 5.78% 6.25% 10.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 176.87 170.24 161.92 149.64 342.47 333.31 325.67 -33.40%
EPS 9.88 7.92 4.96 6.59 7.32 7.58 12.60 -14.95%
DPS 3.33 5.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.43 1.42 1.00 1.41 3.00 3.00 3.00 -38.95%
Adjusted Per Share Value based on latest NOSH - 435,339
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 176.86 170.21 161.51 147.91 142.33 132.21 133.07 20.86%
EPS 9.88 7.92 4.95 6.51 7.21 7.43 12.34 -13.76%
DPS 3.33 5.00 0.00 4.94 2.77 3.97 0.00 -
NAPS 1.43 1.4198 0.9975 1.3937 1.2468 1.19 1.2258 10.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.48 1.42 1.13 1.22 1.22 1.34 1.50 -
P/RPS 0.84 0.83 0.70 0.82 0.36 0.40 0.46 49.34%
P/EPS 14.98 17.93 22.76 18.52 7.03 7.15 4.97 108.51%
EY 6.68 5.58 4.39 5.40 14.22 13.99 20.13 -52.03%
DY 2.25 3.52 0.00 4.10 5.46 7.46 0.00 -
P/NAPS 1.03 1.00 1.13 0.87 0.41 0.45 0.50 61.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 -
Price 1.42 1.34 1.28 1.19 1.35 1.24 1.51 -
P/RPS 0.80 0.79 0.79 0.80 0.39 0.37 0.46 44.56%
P/EPS 14.37 16.92 25.78 18.07 7.78 6.62 5.00 102.01%
EY 6.96 5.91 3.88 5.54 12.85 15.11 20.00 -50.49%
DY 2.35 3.73 0.00 4.20 4.94 8.06 0.00 -
P/NAPS 0.99 0.94 1.28 0.84 0.45 0.41 0.50 57.61%

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