[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.42%
YoY- -43.67%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 589,181 378,006 179,346 656,987 474,127 293,612 147,761 151.24%
PBT 46,458 25,722 9,635 43,111 35,208 23,723 17,538 91.33%
Tax -12,410 -7,454 -3,904 -13,331 -10,192 -6,657 -3,667 125.24%
NP 34,048 18,268 5,731 29,780 25,016 17,066 13,871 81.86%
-
NP to SH 32,912 17,586 5,499 28,918 24,015 16,508 13,702 79.25%
-
Tax Rate 26.71% 28.98% 40.52% 30.92% 28.95% 28.06% 20.91% -
Total Cost 555,133 359,738 173,615 627,207 449,111 276,546 133,890 157.86%
-
Net Worth 635,143 630,609 443,051 619,040 553,766 528,537 544,450 10.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,103 11,102 - 21,951 9,229 8,808 - -
Div Payout % 33.74% 63.13% - 75.91% 38.43% 53.36% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 635,143 630,609 443,051 619,040 553,766 528,537 544,450 10.80%
NOSH 444,156 444,090 443,051 439,036 184,588 176,179 181,483 81.50%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.78% 4.83% 3.20% 4.53% 5.28% 5.81% 9.39% -
ROE 5.18% 2.79% 1.24% 4.67% 4.34% 3.12% 2.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 132.65 85.12 40.48 149.64 256.86 166.66 81.42 38.41%
EPS 7.41 3.96 1.24 6.59 5.49 3.79 3.15 76.78%
DPS 2.50 2.50 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.43 1.42 1.00 1.41 3.00 3.00 3.00 -38.95%
Adjusted Per Share Value based on latest NOSH - 435,339
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 132.65 85.10 40.38 147.91 106.75 66.10 33.27 151.22%
EPS 7.41 3.96 1.24 6.51 5.41 3.72 3.08 79.45%
DPS 2.50 2.50 0.00 4.94 2.08 1.98 0.00 -
NAPS 1.43 1.4198 0.9975 1.3937 1.2468 1.19 1.2258 10.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.48 1.42 1.13 1.22 1.22 1.34 1.50 -
P/RPS 1.12 1.67 2.79 0.82 0.47 0.80 1.84 -28.15%
P/EPS 19.97 35.86 91.04 18.52 9.38 14.30 19.87 0.33%
EY 5.01 2.79 1.10 5.40 10.66 6.99 5.03 -0.26%
DY 1.69 1.76 0.00 4.10 4.10 3.73 0.00 -
P/NAPS 1.03 1.00 1.13 0.87 0.41 0.45 0.50 61.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 -
Price 1.42 1.34 1.28 1.19 1.35 1.24 1.51 -
P/RPS 1.07 1.57 3.16 0.80 0.53 0.74 1.85 -30.55%
P/EPS 19.16 33.84 103.13 18.07 10.38 13.23 20.00 -2.81%
EY 5.22 2.96 0.97 5.54 9.64 7.56 5.00 2.90%
DY 1.76 1.87 0.00 4.20 3.70 4.03 0.00 -
P/NAPS 0.99 0.94 1.28 0.84 0.45 0.41 0.50 57.61%

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