[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.18%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 474,127 293,612 147,761 654,957 495,267 328,648 164,317 102.54%
PBT 35,208 23,723 17,538 69,594 55,620 36,754 20,549 43.13%
Tax -10,192 -6,657 -3,667 -17,995 -10,088 -5,632 -2,932 129.29%
NP 25,016 17,066 13,871 51,599 45,532 31,122 17,617 26.30%
-
NP to SH 24,015 16,508 13,702 51,333 45,760 30,736 17,340 24.22%
-
Tax Rate 28.95% 28.06% 20.91% 25.86% 18.14% 15.32% 14.27% -
Total Cost 449,111 276,546 133,890 603,358 449,735 297,526 146,700 110.69%
-
Net Worth 553,766 528,537 544,450 590,053 567,580 557,397 551,170 0.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,229 8,808 - 9,022 8,896 8,791 - -
Div Payout % 38.43% 53.36% - 17.58% 19.44% 28.60% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 553,766 528,537 544,450 590,053 567,580 557,397 551,170 0.31%
NOSH 184,588 176,179 181,483 180,444 177,924 175,835 174,974 3.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.28% 5.81% 9.39% 7.88% 9.19% 9.47% 10.72% -
ROE 4.34% 3.12% 2.52% 8.70% 8.06% 5.51% 3.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 256.86 166.66 81.42 362.97 278.36 186.91 93.91 95.45%
EPS 5.49 3.79 3.15 11.92 25.59 17.48 9.91 -32.52%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.00 3.00 3.00 3.27 3.19 3.17 3.15 -3.19%
Adjusted Per Share Value based on latest NOSH - 197,245
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.75 66.10 33.27 147.46 111.50 73.99 36.99 102.57%
EPS 5.41 3.72 3.08 11.56 10.30 6.92 3.90 24.35%
DPS 2.08 1.98 0.00 2.03 2.00 1.98 0.00 -
NAPS 1.2468 1.19 1.2258 1.3284 1.2779 1.2549 1.2409 0.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.22 1.34 1.50 1.51 1.51 1.35 1.30 -
P/RPS 0.47 0.80 1.84 0.42 0.54 0.72 1.38 -51.19%
P/EPS 9.38 14.30 19.87 5.31 5.87 7.72 13.12 -20.02%
EY 10.66 6.99 5.03 18.84 17.03 12.95 7.62 25.05%
DY 4.10 3.73 0.00 3.31 3.31 3.70 0.00 -
P/NAPS 0.41 0.45 0.50 0.46 0.47 0.43 0.41 0.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 -
Price 1.35 1.24 1.51 1.61 1.50 1.58 1.27 -
P/RPS 0.53 0.74 1.85 0.44 0.54 0.85 1.35 -46.35%
P/EPS 10.38 13.23 20.00 5.66 5.83 9.04 12.82 -13.11%
EY 9.64 7.56 5.00 17.67 17.15 11.06 7.80 15.15%
DY 3.70 4.03 0.00 3.11 3.33 3.16 0.00 -
P/NAPS 0.45 0.41 0.50 0.49 0.47 0.50 0.40 8.16%

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