[KIANJOO] QoQ 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- -34.69%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 211,175 198,413 179,346 182,860 180,515 153,782 147,761 26.85%
PBT 20,736 16,087 9,635 7,940 11,485 6,185 17,538 11.80%
Tax -4,956 -3,550 -3,904 -3,176 -3,535 -2,990 -3,667 22.21%
NP 15,780 12,537 5,731 4,764 7,950 3,195 13,871 8.96%
-
NP to SH 15,326 12,087 5,499 4,903 7,507 2,806 13,702 7.74%
-
Tax Rate 23.90% 22.07% 40.52% 40.00% 30.78% 48.34% 20.91% -
Total Cost 195,395 185,876 173,615 178,096 172,565 150,587 133,890 28.63%
-
Net Worth 635,251 631,012 443,051 435,339 543,985 478,295 544,450 10.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 11,109 - 10,883 - 7,971 - -
Div Payout % - 91.91% - 221.98% - 284.09% - -
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 635,251 631,012 443,051 435,339 543,985 478,295 544,450 10.81%
NOSH 444,231 444,374 443,051 435,339 181,328 159,431 181,483 81.52%
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 7.47% 6.32% 3.20% 2.61% 4.40% 2.08% 9.39% -
ROE 2.41% 1.92% 1.24% 1.13% 1.38% 0.59% 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 47.54 44.65 40.48 42.00 99.55 96.46 81.42 -30.11%
EPS 3.45 2.72 1.24 1.12 1.72 0.64 3.15 6.24%
DPS 0.00 2.50 0.00 2.50 0.00 5.00 0.00 -
NAPS 1.43 1.42 1.00 1.00 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 47.54 44.67 40.38 41.17 40.64 34.62 33.27 26.83%
EPS 3.45 2.72 1.24 1.10 1.69 0.63 3.08 7.84%
DPS 0.00 2.50 0.00 2.45 0.00 1.79 0.00 -
NAPS 1.4302 1.4207 0.9975 0.9801 1.2247 1.0768 1.2258 10.81%
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 3.11 3.18 2.79 2.90 1.23 1.39 1.84 41.84%
P/EPS 42.90 52.21 91.04 108.32 29.47 76.14 19.87 66.96%
EY 2.33 1.92 1.10 0.92 3.39 1.31 5.03 -40.10%
DY 0.00 1.76 0.00 2.05 0.00 3.73 0.00 -
P/NAPS 1.03 1.00 1.13 1.22 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 2.99 3.00 3.16 2.83 1.36 1.29 1.85 37.68%
P/EPS 41.16 49.26 103.13 105.66 32.61 70.45 20.00 61.72%
EY 2.43 2.03 0.97 0.95 3.07 1.42 5.00 -38.15%
DY 0.00 1.87 0.00 2.10 0.00 4.03 0.00 -
P/NAPS 0.99 0.94 1.28 1.19 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