[KIANJOO] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -79.52%
YoY- -79.22%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 179,346 182,860 180,515 153,782 147,761 159,690 166,620 5.03%
PBT 9,635 7,940 11,485 6,185 17,538 13,974 18,867 -36.13%
Tax -3,904 -3,176 -3,535 -2,990 -3,667 -7,907 -4,070 -2.74%
NP 5,731 4,764 7,950 3,195 13,871 6,067 14,797 -46.89%
-
NP to SH 5,499 4,903 7,507 2,806 13,702 5,573 14,639 -47.96%
-
Tax Rate 40.52% 40.00% 30.78% 48.34% 20.91% 56.58% 21.57% -
Total Cost 173,615 178,096 172,565 150,587 133,890 153,623 151,823 9.36%
-
Net Worth 443,051 435,339 543,985 478,295 544,450 591,735 576,342 -16.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 10,883 - 7,971 - 4,931 - -
Div Payout % - 221.98% - 284.09% - 88.48% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 443,051 435,339 543,985 478,295 544,450 591,735 576,342 -16.09%
NOSH 443,051 435,339 181,328 159,431 181,483 197,245 180,671 81.94%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.20% 2.61% 4.40% 2.08% 9.39% 3.80% 8.88% -
ROE 1.24% 1.13% 1.38% 0.59% 2.52% 0.94% 2.54% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.48 42.00 99.55 96.46 81.42 80.96 92.22 -42.27%
EPS 1.24 1.12 1.72 0.64 3.15 1.42 8.19 -71.62%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.00 1.00 3.00 3.00 3.00 3.00 3.19 -53.88%
Adjusted Per Share Value based on latest NOSH - 159,431
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.38 41.17 40.64 34.62 33.27 35.95 37.51 5.04%
EPS 1.24 1.10 1.69 0.63 3.08 1.25 3.30 -47.95%
DPS 0.00 2.45 0.00 1.79 0.00 1.11 0.00 -
NAPS 0.9975 0.9801 1.2247 1.0768 1.2258 1.3322 1.2976 -16.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.13 1.22 1.22 1.34 1.50 1.51 1.51 -
P/RPS 2.79 2.90 1.23 1.39 1.84 1.87 1.64 42.55%
P/EPS 91.04 108.32 29.47 76.14 19.87 53.44 18.64 188.14%
EY 1.10 0.92 3.39 1.31 5.03 1.87 5.37 -65.28%
DY 0.00 2.05 0.00 3.73 0.00 1.66 0.00 -
P/NAPS 1.13 1.22 0.41 0.45 0.50 0.50 0.47 79.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 -
Price 1.28 1.19 1.35 1.24 1.51 1.61 1.50 -
P/RPS 3.16 2.83 1.36 1.29 1.85 1.99 1.63 55.53%
P/EPS 103.13 105.66 32.61 70.45 20.00 56.98 18.51 214.61%
EY 0.97 0.95 3.07 1.42 5.00 1.75 5.40 -68.19%
DY 0.00 2.10 0.00 4.03 0.00 1.55 0.00 -
P/NAPS 1.28 1.19 0.45 0.41 0.50 0.54 0.47 95.13%

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