[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 6.77%

YoY- -20.98%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	656,987	632,169	587,224	591,044	654,957	660,356	657,296	-0.03%
YoY %	3.93%	7.65%	-0.65%	-9.76%	-0.82%	0.47%	-	-
Horiz. %	99.95%	96.18%	89.34%	89.92%	99.64%	100.47%	100.00%	-
PBT	43,111	46,944	47,446	70,152	69,594	74,160	73,508	-29.86%
YoY %	-8.17%	-1.06%	-32.37%	0.80%	-6.16%	0.89%	-	-
Horiz. %	58.65%	63.86%	64.55%	95.43%	94.68%	100.89%	100.00%	-
Tax	-13,331	-13,589	-13,314	-14,668	-17,995	-13,450	-11,264	11.85%
YoY %	1.90%	-2.07%	9.23%	18.49%	-33.79%	-19.41%	-	-
Horiz. %	118.35%	120.64%	118.20%	130.22%	159.76%	119.41%	100.00%	-
NP	29,780	33,354	34,132	55,484	51,599	60,709	62,244	-38.74%
YoY %	-10.72%	-2.28%	-38.48%	7.53%	-15.01%	-2.47%	-	-
Horiz. %	47.84%	53.59%	54.84%	89.14%	82.90%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,918	32,020	33,016	54,808	51,333	61,013	61,472	-39.43%
YoY %	-9.69%	-3.02%	-39.76%	6.77%	-15.87%	-0.75%	-	-
Horiz. %	47.04%	52.09%	53.71%	89.16%	83.51%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.92%	28.95%	28.06%	20.91%	25.86%	18.14%	15.32%	-
YoY %	6.80%	3.17%	34.19%	-19.14%	42.56%	18.41%	-	-
Horiz. %	201.83%	188.97%	183.16%	136.49%	168.80%	118.41%	100.00%	-
Total Cost	627,207	598,814	553,092	535,560	603,358	599,646	595,052	3.56%
YoY %	4.74%	8.27%	3.27%	-11.24%	0.62%	0.77%	-	-
Horiz. %	105.40%	100.63%	92.95%	90.00%	101.40%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	619,040	553,766	528,537	544,450	590,053	567,580	557,397	7.22%
YoY %	11.79%	4.77%	-2.92%	-7.73%	3.96%	1.83%	-	-
Horiz. %	111.06%	99.35%	94.82%	97.68%	105.86%	101.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	21,951	12,305	17,617	-	9,022	11,861	17,583	15.89%
YoY %	78.39%	-30.15%	0.00%	-	-23.94%	-32.54%	-	-
Horiz. %	124.84%	69.98%	100.19%	-	51.31%	67.46%	100.00%	-
Div Payout %	75.91%	38.43%	53.36%	-	17.58%	19.44%	28.60%	-
YoY %	97.53%	-27.98%	0.00%	-	-9.57%	-32.03%	-	-
Horiz. %	265.42%	134.37%	186.57%	-	61.47%	67.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	619,040	553,766	528,537	544,450	590,053	567,580	557,397	7.22%
YoY %	11.79%	4.77%	-2.92%	-7.73%	3.96%	1.83%	-	-
Horiz. %	111.06%	99.35%	94.82%	97.68%	105.86%	101.83%	100.00%	-
NOSH	439,036	184,588	176,179	181,483	180,444	177,924	175,835	83.74%
YoY %	137.85%	4.77%	-2.92%	0.58%	1.42%	1.19%	-	-
Horiz. %	249.69%	104.98%	100.20%	103.21%	102.62%	101.19%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	4.53%	5.28%	5.81%	9.39%	7.88%	9.19%	9.47%	-
YoY %	-14.20%	-9.12%	-38.13%	19.16%	-14.25%	-2.96%	-	-
Horiz. %	47.84%	55.76%	61.35%	99.16%	83.21%	97.04%	100.00%	-
ROE	4.67%	5.78%	6.25%	10.07%	8.70%	10.75%	11.03%	-
YoY %	-19.20%	-7.52%	-37.93%	15.75%	-19.07%	-2.54%	-	-
Horiz. %	42.34%	52.40%	56.66%	91.30%	78.88%	97.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	149.64	342.47	333.31	325.67	362.97	371.14	373.81	-45.59%
YoY %	-56.31%	2.75%	2.35%	-10.28%	-2.20%	-0.71%	-	-
Horiz. %	40.03%	91.62%	89.17%	87.12%	97.10%	99.29%	100.00%	-
EPS	6.59	7.32	7.58	12.60	11.92	34.12	34.96	-67.02%
YoY %	-9.97%	-3.43%	-39.84%	5.70%	-65.06%	-2.40%	-	-
Horiz. %	18.85%	20.94%	21.68%	36.04%	34.10%	97.60%	100.00%	-
DPS	5.00	6.67	10.00	0.00	5.00	6.67	10.00	-36.92%
YoY %	-25.04%	-33.30%	0.00%	0.00%	-25.04%	-33.30%	-	-
Horiz. %	50.00%	66.70%	100.00%	0.00%	50.00%	66.70%	100.00%	-
NAPS	1.41	3.00	3.00	3.00	3.27	3.19	3.17	-41.64%
YoY %	-53.00%	0.00%	0.00%	-8.26%	2.51%	0.63%	-	-
Horiz. %	44.48%	94.64%	94.64%	94.64%	103.15%	100.63%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 181,483
RPS	147.91	142.33	132.21	133.07	147.46	148.67	147.98	-0.03%
YoY %	3.92%	7.65%	-0.65%	-9.76%	-0.81%	0.47%	-	-
Horiz. %	99.95%	96.18%	89.34%	89.92%	99.65%	100.47%	100.00%	-
EPS	6.51	7.21	7.43	12.34	11.56	13.74	13.84	-39.43%
YoY %	-9.71%	-2.96%	-39.79%	6.75%	-15.87%	-0.72%	-	-
Horiz. %	47.04%	52.10%	53.68%	89.16%	83.53%	99.28%	100.00%	-
DPS	4.94	2.77	3.97	0.00	2.03	2.67	3.96	15.83%
YoY %	78.34%	-30.23%	0.00%	0.00%	-23.97%	-32.58%	-	-
Horiz. %	124.75%	69.95%	100.25%	0.00%	51.26%	67.42%	100.00%	-
NAPS	1.3937	1.2468	1.19	1.2258	1.3284	1.2779	1.2549	7.22%
YoY %	11.78%	4.77%	-2.92%	-7.72%	3.95%	1.83%	-	-
Horiz. %	111.06%	99.35%	94.83%	97.68%	105.86%	101.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.22	1.22	1.34	1.50	1.51	1.51	1.35	-
P/RPS	0.82	0.36	0.40	0.46	0.42	0.41	0.36	72.85%
YoY %	127.78%	-10.00%	-13.04%	9.52%	2.44%	13.89%	-	-
Horiz. %	227.78%	100.00%	111.11%	127.78%	116.67%	113.89%	100.00%	-
P/EPS	18.52	7.03	7.15	4.97	5.31	4.40	3.86	183.65%
YoY %	163.44%	-1.68%	43.86%	-6.40%	20.68%	13.99%	-	-
Horiz. %	479.79%	182.12%	185.23%	128.76%	137.56%	113.99%	100.00%	-
EY	5.40	14.22	13.99	20.13	18.84	22.71	25.90	-64.73%
YoY %	-62.03%	1.64%	-30.50%	6.85%	-17.04%	-12.32%	-	-
Horiz. %	20.85%	54.90%	54.02%	77.72%	72.74%	87.68%	100.00%	-
DY	4.10	5.46	7.46	0.00	3.31	4.42	7.41	-32.52%
YoY %	-24.91%	-26.81%	0.00%	0.00%	-25.11%	-40.35%	-	-
Horiz. %	55.33%	73.68%	100.67%	0.00%	44.67%	59.65%	100.00%	-
P/NAPS	0.87	0.41	0.45	0.50	0.46	0.47	0.43	59.76%
YoY %	112.20%	-8.89%	-10.00%	8.70%	-2.13%	9.30%	-	-
Horiz. %	202.33%	95.35%	104.65%	116.28%	106.98%	109.30%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	21/11/06	24/08/06	25/05/06	28/02/06	29/11/05	25/08/05	-
Price	1.19	1.35	1.24	1.51	1.61	1.50	1.58	-
P/RPS	0.80	0.39	0.37	0.46	0.44	0.40	0.42	53.47%
YoY %	105.13%	5.41%	-19.57%	4.55%	10.00%	-4.76%	-	-
Horiz. %	190.48%	92.86%	88.10%	109.52%	104.76%	95.24%	100.00%	-
P/EPS	18.07	7.78	6.62	5.00	5.66	4.37	4.52	151.25%
YoY %	132.26%	17.52%	32.40%	-11.66%	29.52%	-3.32%	-	-
Horiz. %	399.78%	172.12%	146.46%	110.62%	125.22%	96.68%	100.00%	-
EY	5.54	12.85	15.11	20.00	17.67	22.86	22.13	-60.17%
YoY %	-56.89%	-14.96%	-24.45%	13.19%	-22.70%	3.30%	-	-
Horiz. %	25.03%	58.07%	68.28%	90.38%	79.85%	103.30%	100.00%	-
DY	4.20	4.94	8.06	0.00	3.11	4.44	6.33	-23.87%
YoY %	-14.98%	-38.71%	0.00%	0.00%	-29.95%	-29.86%	-	-
Horiz. %	66.35%	78.04%	127.33%	0.00%	49.13%	70.14%	100.00%	-
P/NAPS	0.84	0.45	0.41	0.50	0.49	0.47	0.50	41.18%
YoY %	86.67%	9.76%	-18.00%	2.04%	4.26%	-6.00%	-	-
Horiz. %	168.00%	90.00%	82.00%	100.00%	98.00%	94.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos