[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.7%
YoY- 59.01%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 654,957 495,267 328,648 164,317 575,684 426,505 269,852 80.31%
PBT 69,594 55,620 36,754 20,549 56,510 42,959 24,827 98.43%
Tax -17,995 -10,088 -5,632 -2,932 -6,724 -8,423 -5,074 132.02%
NP 51,599 45,532 31,122 17,617 49,786 34,536 19,753 89.34%
-
NP to SH 51,333 45,760 30,736 17,340 49,118 34,202 20,044 86.86%
-
Tax Rate 25.86% 18.14% 15.32% 14.27% 11.90% 19.61% 20.44% -
Total Cost 603,358 449,735 297,526 146,700 525,898 391,969 250,099 79.58%
-
Net Worth 590,053 567,580 557,397 551,170 539,465 525,107 531,998 7.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,022 8,896 8,791 - 17,687 - 8,956 0.48%
Div Payout % 17.58% 19.44% 28.60% - 36.01% - 44.68% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 590,053 567,580 557,397 551,170 539,465 525,107 531,998 7.12%
NOSH 180,444 177,924 175,835 174,974 176,873 175,035 179,124 0.48%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.88% 9.19% 9.47% 10.72% 8.65% 8.10% 7.32% -
ROE 8.70% 8.06% 5.51% 3.15% 9.10% 6.51% 3.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 362.97 278.36 186.91 93.91 325.48 243.67 150.65 79.43%
EPS 11.92 25.59 17.48 9.91 28.15 19.54 11.19 4.29%
DPS 5.00 5.00 5.00 0.00 10.00 0.00 5.00 0.00%
NAPS 3.27 3.19 3.17 3.15 3.05 3.00 2.97 6.60%
Adjusted Per Share Value based on latest NOSH - 174,974
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 147.46 111.50 73.99 36.99 129.61 96.02 60.75 80.32%
EPS 11.56 10.30 6.92 3.90 11.06 7.70 4.51 86.97%
DPS 2.03 2.00 1.98 0.00 3.98 0.00 2.02 0.32%
NAPS 1.3284 1.2779 1.2549 1.2409 1.2146 1.1822 1.1977 7.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.51 1.51 1.35 1.30 1.41 1.17 1.40 -
P/RPS 0.42 0.54 0.72 1.38 0.43 0.48 0.93 -41.05%
P/EPS 5.31 5.87 7.72 13.12 5.08 5.99 12.51 -43.43%
EY 18.84 17.03 12.95 7.62 19.70 16.70 7.99 76.87%
DY 3.31 3.31 3.70 0.00 7.09 0.00 3.57 -4.90%
P/NAPS 0.46 0.47 0.43 0.41 0.46 0.39 0.47 -1.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 -
Price 1.61 1.50 1.58 1.27 1.33 1.34 1.34 -
P/RPS 0.44 0.54 0.85 1.35 0.41 0.55 0.89 -37.39%
P/EPS 5.66 5.83 9.04 12.82 4.79 6.86 11.97 -39.22%
EY 17.67 17.15 11.06 7.80 20.88 14.58 8.35 64.60%
DY 3.11 3.33 3.16 0.00 7.52 0.00 3.73 -11.38%
P/NAPS 0.49 0.47 0.50 0.40 0.44 0.45 0.45 5.82%

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