[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 41.21%
YoY- 59.01%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 654,957 660,356 657,296 657,268 575,684 568,673 539,704 13.73%
PBT 69,594 74,160 73,508 82,196 56,510 57,278 49,654 25.16%
Tax -17,995 -13,450 -11,264 -11,728 -6,724 -11,230 -10,148 46.35%
NP 51,599 60,709 62,244 70,468 49,786 46,048 39,506 19.42%
-
NP to SH 51,333 61,013 61,472 69,360 49,118 45,602 40,088 17.86%
-
Tax Rate 25.86% 18.14% 15.32% 14.27% 11.90% 19.61% 20.44% -
Total Cost 603,358 599,646 595,052 586,800 525,898 522,625 500,198 13.27%
-
Net Worth 590,053 567,580 557,397 551,170 539,465 525,107 531,998 7.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,022 11,861 17,583 - 17,687 - 17,912 -36.61%
Div Payout % 17.58% 19.44% 28.60% - 36.01% - 44.68% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 590,053 567,580 557,397 551,170 539,465 525,107 531,998 7.12%
NOSH 180,444 177,924 175,835 174,974 176,873 175,035 179,124 0.48%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.88% 9.19% 9.47% 10.72% 8.65% 8.10% 7.32% -
ROE 8.70% 10.75% 11.03% 12.58% 9.10% 8.68% 7.54% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 362.97 371.14 373.81 375.64 325.48 324.89 301.30 13.17%
EPS 11.92 34.12 34.96 39.64 28.15 26.05 22.38 -34.21%
DPS 5.00 6.67 10.00 0.00 10.00 0.00 10.00 -36.92%
NAPS 3.27 3.19 3.17 3.15 3.05 3.00 2.97 6.60%
Adjusted Per Share Value based on latest NOSH - 174,974
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 147.46 148.67 147.98 147.98 129.61 128.03 121.51 13.73%
EPS 11.56 13.74 13.84 15.62 11.06 10.27 9.03 17.84%
DPS 2.03 2.67 3.96 0.00 3.98 0.00 4.03 -36.61%
NAPS 1.3284 1.2779 1.2549 1.2409 1.2146 1.1822 1.1977 7.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.51 1.51 1.35 1.30 1.41 1.17 1.40 -
P/RPS 0.42 0.41 0.36 0.35 0.43 0.36 0.46 -5.86%
P/EPS 5.31 4.40 3.86 3.28 5.08 4.49 6.26 -10.36%
EY 18.84 22.71 25.90 30.49 19.70 22.27 15.99 11.52%
DY 3.31 4.42 7.41 0.00 7.09 0.00 7.14 -40.01%
P/NAPS 0.46 0.47 0.43 0.41 0.46 0.39 0.47 -1.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 -
Price 1.61 1.50 1.58 1.27 1.33 1.34 1.34 -
P/RPS 0.44 0.40 0.42 0.34 0.41 0.41 0.44 0.00%
P/EPS 5.66 4.37 4.52 3.20 4.79 5.14 5.99 -3.69%
EY 17.67 22.86 22.13 31.21 20.88 19.44 16.70 3.82%
DY 3.11 4.44 6.33 0.00 7.52 0.00 7.46 -44.10%
P/NAPS 0.49 0.47 0.50 0.40 0.44 0.45 0.45 5.82%

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