[KIANJOO] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 119.8%
YoY- 330.76%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 198,003 199,722 211,175 198,413 179,346 182,860 180,515 6.35%
PBT 20,115 14,888 20,736 16,087 9,635 7,940 11,485 45.24%
Tax -4,651 -2,079 -4,956 -3,550 -3,904 -3,176 -3,535 20.05%
NP 15,464 12,809 15,780 12,537 5,731 4,764 7,950 55.76%
-
NP to SH 14,551 12,115 15,326 12,087 5,499 4,903 7,507 55.39%
-
Tax Rate 23.12% 13.96% 23.90% 22.07% 40.52% 40.00% 30.78% -
Total Cost 182,539 186,913 195,395 185,876 173,615 178,096 172,565 3.81%
-
Net Worth 661,005 643,895 635,251 631,012 443,051 435,339 543,985 13.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 11,101 - 11,109 - 10,883 - -
Div Payout % - 91.64% - 91.91% - 221.98% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 661,005 643,895 635,251 631,012 443,051 435,339 543,985 13.85%
NOSH 443,628 444,065 444,231 444,374 443,051 435,339 181,328 81.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.81% 6.41% 7.47% 6.32% 3.20% 2.61% 4.40% -
ROE 2.20% 1.88% 2.41% 1.92% 1.24% 1.13% 1.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.63 44.98 47.54 44.65 40.48 42.00 99.55 -41.39%
EPS 3.28 2.76 3.45 2.72 1.24 1.12 1.72 53.71%
DPS 0.00 2.50 0.00 2.50 0.00 2.50 0.00 -
NAPS 1.49 1.45 1.43 1.42 1.00 1.00 3.00 -37.25%
Adjusted Per Share Value based on latest NOSH - 444,374
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.58 44.97 47.54 44.67 40.38 41.17 40.64 6.35%
EPS 3.28 2.73 3.45 2.72 1.24 1.10 1.69 55.53%
DPS 0.00 2.50 0.00 2.50 0.00 2.45 0.00 -
NAPS 1.4882 1.4497 1.4302 1.4207 0.9975 0.9801 1.2247 13.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.20 1.70 1.48 1.42 1.13 1.22 1.22 -
P/RPS 2.69 3.78 3.11 3.18 2.79 2.90 1.23 68.40%
P/EPS 36.59 62.31 42.90 52.21 91.04 108.32 29.47 15.50%
EY 2.73 1.60 2.33 1.92 1.10 0.92 3.39 -13.43%
DY 0.00 1.47 0.00 1.76 0.00 2.05 0.00 -
P/NAPS 0.81 1.17 1.03 1.00 1.13 1.22 0.41 57.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 -
Price 1.24 1.24 1.42 1.34 1.28 1.19 1.35 -
P/RPS 2.78 2.76 2.99 3.00 3.16 2.83 1.36 60.99%
P/EPS 37.80 45.45 41.16 49.26 103.13 105.66 32.61 10.33%
EY 2.65 2.20 2.43 2.03 0.97 0.95 3.07 -9.33%
DY 0.00 2.02 0.00 1.87 0.00 2.10 0.00 -
P/NAPS 0.83 0.86 0.99 0.94 1.28 1.19 0.45 50.34%

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