[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.94%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 787,216 785,574 756,012 717,384 656,987 632,169 587,224 21.51%
PBT 61,346 61,944 51,444 38,540 43,111 46,944 47,446 18.62%
Tax -14,489 -16,546 -14,908 -15,616 -13,331 -13,589 -13,314 5.78%
NP 46,857 45,397 36,536 22,924 29,780 33,354 34,132 23.45%
-
NP to SH 45,027 43,882 35,172 21,996 28,918 32,020 33,016 22.90%
-
Tax Rate 23.62% 26.71% 28.98% 40.52% 30.92% 28.95% 28.06% -
Total Cost 740,359 740,177 719,476 694,460 627,207 598,814 553,092 21.39%
-
Net Worth 662,410 635,143 630,609 443,051 619,040 553,766 528,537 16.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,228 14,805 22,204 - 21,951 12,305 17,617 16.71%
Div Payout % 49.37% 33.74% 63.13% - 75.91% 38.43% 53.36% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 662,410 635,143 630,609 443,051 619,040 553,766 528,537 16.19%
NOSH 444,570 444,156 444,090 443,051 439,036 184,588 176,179 85.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.95% 5.78% 4.83% 3.20% 4.53% 5.28% 5.81% -
ROE 6.80% 6.91% 5.58% 4.96% 4.67% 5.78% 6.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.07 176.87 170.24 161.92 149.64 342.47 333.31 -34.33%
EPS 10.17 9.88 7.92 4.96 6.59 7.32 7.58 21.58%
DPS 5.00 3.33 5.00 0.00 5.00 6.67 10.00 -36.92%
NAPS 1.49 1.43 1.42 1.00 1.41 3.00 3.00 -37.20%
Adjusted Per Share Value based on latest NOSH - 443,051
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.23 176.86 170.21 161.51 147.91 142.33 132.21 21.51%
EPS 10.14 9.88 7.92 4.95 6.51 7.21 7.43 22.96%
DPS 5.00 3.33 5.00 0.00 4.94 2.77 3.97 16.57%
NAPS 1.4914 1.43 1.4198 0.9975 1.3937 1.2468 1.19 16.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 1.48 1.42 1.13 1.22 1.22 1.34 -
P/RPS 0.96 0.84 0.83 0.70 0.82 0.36 0.40 78.97%
P/EPS 16.78 14.98 17.93 22.76 18.52 7.03 7.15 76.32%
EY 5.96 6.68 5.58 4.39 5.40 14.22 13.99 -43.29%
DY 2.94 2.25 3.52 0.00 4.10 5.46 7.46 -46.15%
P/NAPS 1.14 1.03 1.00 1.13 0.87 0.41 0.45 85.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 -
Price 1.24 1.42 1.34 1.28 1.19 1.35 1.24 -
P/RPS 0.70 0.80 0.79 0.79 0.80 0.39 0.37 52.78%
P/EPS 12.24 14.37 16.92 25.78 18.07 7.78 6.62 50.47%
EY 8.17 6.96 5.91 3.88 5.54 12.85 15.11 -33.55%
DY 4.03 2.35 3.73 0.00 4.20 4.94 8.06 -36.92%
P/NAPS 0.83 0.99 0.94 1.28 0.84 0.45 0.41 59.82%

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