[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 77.25%
YoY- 53.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 147,761 654,957 495,267 328,648 164,317 575,684 426,505 -50.70%
PBT 17,538 69,594 55,620 36,754 20,549 56,510 42,959 -44.99%
Tax -3,667 -17,995 -10,088 -5,632 -2,932 -6,724 -8,423 -42.58%
NP 13,871 51,599 45,532 31,122 17,617 49,786 34,536 -45.59%
-
NP to SH 13,702 51,333 45,760 30,736 17,340 49,118 34,202 -45.68%
-
Tax Rate 20.91% 25.86% 18.14% 15.32% 14.27% 11.90% 19.61% -
Total Cost 133,890 603,358 449,735 297,526 146,700 525,898 391,969 -51.16%
-
Net Worth 544,450 590,053 567,580 557,397 551,170 539,465 525,107 2.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,022 8,896 8,791 - 17,687 - -
Div Payout % - 17.58% 19.44% 28.60% - 36.01% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 544,450 590,053 567,580 557,397 551,170 539,465 525,107 2.44%
NOSH 181,483 180,444 177,924 175,835 174,974 176,873 175,035 2.44%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.39% 7.88% 9.19% 9.47% 10.72% 8.65% 8.10% -
ROE 2.52% 8.70% 8.06% 5.51% 3.15% 9.10% 6.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 81.42 362.97 278.36 186.91 93.91 325.48 243.67 -51.87%
EPS 3.15 11.92 25.59 17.48 9.91 28.15 19.54 -70.41%
DPS 0.00 5.00 5.00 5.00 0.00 10.00 0.00 -
NAPS 3.00 3.27 3.19 3.17 3.15 3.05 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 176,508
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.27 147.46 111.50 73.99 36.99 129.61 96.02 -50.70%
EPS 3.08 11.56 10.30 6.92 3.90 11.06 7.70 -45.74%
DPS 0.00 2.03 2.00 1.98 0.00 3.98 0.00 -
NAPS 1.2258 1.3284 1.2779 1.2549 1.2409 1.2146 1.1822 2.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.50 1.51 1.51 1.35 1.30 1.41 1.17 -
P/RPS 1.84 0.42 0.54 0.72 1.38 0.43 0.48 145.13%
P/EPS 19.87 5.31 5.87 7.72 13.12 5.08 5.99 122.58%
EY 5.03 18.84 17.03 12.95 7.62 19.70 16.70 -55.09%
DY 0.00 3.31 3.31 3.70 0.00 7.09 0.00 -
P/NAPS 0.50 0.46 0.47 0.43 0.41 0.46 0.39 18.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 -
Price 1.51 1.61 1.50 1.58 1.27 1.33 1.34 -
P/RPS 1.85 0.44 0.54 0.85 1.35 0.41 0.55 124.66%
P/EPS 20.00 5.66 5.83 9.04 12.82 4.79 6.86 104.21%
EY 5.00 17.67 17.15 11.06 7.80 20.88 14.58 -51.03%
DY 0.00 3.11 3.33 3.16 0.00 7.52 0.00 -
P/NAPS 0.50 0.49 0.47 0.50 0.40 0.44 0.45 7.28%

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