[KIANJOO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.4%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 153,782 147,761 159,690 166,620 164,331 164,317 149,179 2.05%
PBT 6,185 17,538 13,974 18,867 16,205 20,549 13,550 -40.80%
Tax -2,990 -3,667 -7,907 -4,070 -2,700 -2,932 1,699 -
NP 3,195 13,871 6,067 14,797 13,505 17,617 15,249 -64.82%
-
NP to SH 2,806 13,702 5,573 14,639 13,505 17,340 14,915 -67.26%
-
Tax Rate 48.34% 20.91% 56.58% 21.57% 16.66% 14.27% -12.54% -
Total Cost 150,587 133,890 153,623 151,823 150,826 146,700 133,930 8.15%
-
Net Worth 478,295 544,450 591,735 576,342 559,532 551,170 541,579 -7.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,971 - 4,931 - 8,825 - 8,878 -6.95%
Div Payout % 284.09% - 88.48% - 65.35% - 59.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,295 544,450 591,735 576,342 559,532 551,170 541,579 -7.97%
NOSH 159,431 181,483 197,245 180,671 176,508 174,974 177,566 -6.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.08% 9.39% 3.80% 8.88% 8.22% 10.72% 10.22% -
ROE 0.59% 2.52% 0.94% 2.54% 2.41% 3.15% 2.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.46 81.42 80.96 92.22 93.10 93.91 84.01 9.67%
EPS 0.64 3.15 1.42 8.19 7.59 9.91 8.60 -82.39%
DPS 5.00 0.00 2.50 0.00 5.00 0.00 5.00 0.00%
NAPS 3.00 3.00 3.00 3.19 3.17 3.15 3.05 -1.09%
Adjusted Per Share Value based on latest NOSH - 180,671
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.62 33.27 35.95 37.51 37.00 36.99 33.59 2.03%
EPS 0.63 3.08 1.25 3.30 3.04 3.90 3.36 -67.34%
DPS 1.79 0.00 1.11 0.00 1.99 0.00 2.00 -7.14%
NAPS 1.0768 1.2258 1.3322 1.2976 1.2597 1.2409 1.2193 -7.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.34 1.50 1.51 1.51 1.35 1.30 1.41 -
P/RPS 1.39 1.84 1.87 1.64 1.45 1.38 1.68 -11.89%
P/EPS 76.14 19.87 53.44 18.64 17.64 13.12 16.79 174.73%
EY 1.31 5.03 1.87 5.37 5.67 7.62 5.96 -63.68%
DY 3.73 0.00 1.66 0.00 3.70 0.00 3.55 3.36%
P/NAPS 0.45 0.50 0.50 0.47 0.43 0.41 0.46 -1.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 -
Price 1.24 1.51 1.61 1.50 1.58 1.27 1.33 -
P/RPS 1.29 1.85 1.99 1.63 1.70 1.35 1.58 -12.67%
P/EPS 70.45 20.00 56.98 18.51 20.65 12.82 15.83 171.30%
EY 1.42 5.00 1.75 5.40 4.84 7.80 6.32 -63.14%
DY 4.03 0.00 1.55 0.00 3.16 0.00 3.76 4.74%
P/NAPS 0.41 0.50 0.54 0.47 0.50 0.40 0.44 -4.61%

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