[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.47%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 378,006 179,346 656,987 474,127 293,612 147,761 654,957 -30.74%
PBT 25,722 9,635 43,111 35,208 23,723 17,538 69,594 -48.59%
Tax -7,454 -3,904 -13,331 -10,192 -6,657 -3,667 -17,995 -44.52%
NP 18,268 5,731 29,780 25,016 17,066 13,871 51,599 -50.04%
-
NP to SH 17,586 5,499 28,918 24,015 16,508 13,702 51,333 -51.13%
-
Tax Rate 28.98% 40.52% 30.92% 28.95% 28.06% 20.91% 25.86% -
Total Cost 359,738 173,615 627,207 449,111 276,546 133,890 603,358 -29.22%
-
Net Worth 630,609 443,051 619,040 553,766 528,537 544,450 590,053 4.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,102 - 21,951 9,229 8,808 - 9,022 14.87%
Div Payout % 63.13% - 75.91% 38.43% 53.36% - 17.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 630,609 443,051 619,040 553,766 528,537 544,450 590,053 4.54%
NOSH 444,090 443,051 439,036 184,588 176,179 181,483 180,444 82.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.83% 3.20% 4.53% 5.28% 5.81% 9.39% 7.88% -
ROE 2.79% 1.24% 4.67% 4.34% 3.12% 2.52% 8.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.12 40.48 149.64 256.86 166.66 81.42 362.97 -62.07%
EPS 3.96 1.24 6.59 5.49 3.79 3.15 11.92 -52.12%
DPS 2.50 0.00 5.00 5.00 5.00 0.00 5.00 -37.08%
NAPS 1.42 1.00 1.41 3.00 3.00 3.00 3.27 -42.74%
Adjusted Per Share Value based on latest NOSH - 181,328
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.10 40.38 147.91 106.75 66.10 33.27 147.46 -30.75%
EPS 3.96 1.24 6.51 5.41 3.72 3.08 11.56 -51.13%
DPS 2.50 0.00 4.94 2.08 1.98 0.00 2.03 14.93%
NAPS 1.4198 0.9975 1.3937 1.2468 1.19 1.2258 1.3284 4.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.42 1.13 1.22 1.22 1.34 1.50 1.51 -
P/RPS 1.67 2.79 0.82 0.47 0.80 1.84 0.42 151.61%
P/EPS 35.86 91.04 18.52 9.38 14.30 19.87 5.31 258.53%
EY 2.79 1.10 5.40 10.66 6.99 5.03 18.84 -72.10%
DY 1.76 0.00 4.10 4.10 3.73 0.00 3.31 -34.44%
P/NAPS 1.00 1.13 0.87 0.41 0.45 0.50 0.46 68.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 1.34 1.28 1.19 1.35 1.24 1.51 1.61 -
P/RPS 1.57 3.16 0.80 0.53 0.74 1.85 0.44 134.05%
P/EPS 33.84 103.13 18.07 10.38 13.23 20.00 5.66 230.49%
EY 2.96 0.97 5.54 9.64 7.56 5.00 17.67 -69.71%
DY 1.87 0.00 4.20 3.70 4.03 0.00 3.11 -28.82%
P/NAPS 0.94 1.28 0.84 0.45 0.41 0.50 0.49 54.57%

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