[KIANJOO] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -20.95%
YoY- 147.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 243,273 204,723 198,003 199,722 211,175 198,413 179,346 22.46%
PBT 28,335 26,955 20,115 14,888 20,736 16,087 9,635 104.86%
Tax -6,039 -4,905 -4,651 -2,079 -4,956 -3,550 -3,904 33.64%
NP 22,296 22,050 15,464 12,809 15,780 12,537 5,731 146.74%
-
NP to SH 21,022 21,222 14,551 12,115 15,326 12,087 5,499 143.89%
-
Tax Rate 21.31% 18.20% 23.12% 13.96% 23.90% 22.07% 40.52% -
Total Cost 220,977 182,673 182,539 186,913 195,395 185,876 173,615 17.39%
-
Net Worth 666,659 670,402 661,005 643,895 635,251 631,012 443,051 31.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 27,748 - 11,101 - 11,109 - -
Div Payout % - 130.75% - 91.64% - 91.91% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 666,659 670,402 661,005 643,895 635,251 631,012 443,051 31.21%
NOSH 444,439 443,974 443,628 444,065 444,231 444,374 443,051 0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.17% 10.77% 7.81% 6.41% 7.47% 6.32% 3.20% -
ROE 3.15% 3.17% 2.20% 1.88% 2.41% 1.92% 1.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.74 46.11 44.63 44.98 47.54 44.65 40.48 22.21%
EPS 4.73 4.78 3.28 2.76 3.45 2.72 1.24 143.53%
DPS 0.00 6.25 0.00 2.50 0.00 2.50 0.00 -
NAPS 1.50 1.51 1.49 1.45 1.43 1.42 1.00 30.94%
Adjusted Per Share Value based on latest NOSH - 444,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.77 46.09 44.58 44.97 47.54 44.67 40.38 22.46%
EPS 4.73 4.78 3.28 2.73 3.45 2.72 1.24 143.53%
DPS 0.00 6.25 0.00 2.50 0.00 2.50 0.00 -
NAPS 1.5009 1.5093 1.4882 1.4497 1.4302 1.4207 0.9975 31.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.15 1.16 1.20 1.70 1.48 1.42 1.13 -
P/RPS 2.10 2.52 2.69 3.78 3.11 3.18 2.79 -17.21%
P/EPS 24.31 24.27 36.59 62.31 42.90 52.21 91.04 -58.43%
EY 4.11 4.12 2.73 1.60 2.33 1.92 1.10 140.20%
DY 0.00 5.39 0.00 1.47 0.00 1.76 0.00 -
P/NAPS 0.77 0.77 0.81 1.17 1.03 1.00 1.13 -22.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 1.04 1.26 1.24 1.24 1.42 1.34 1.28 -
P/RPS 1.90 2.73 2.78 2.76 2.99 3.00 3.16 -28.69%
P/EPS 21.99 26.36 37.80 45.45 41.16 49.26 103.13 -64.20%
EY 4.55 3.79 2.65 2.20 2.43 2.03 0.97 179.42%
DY 0.00 4.96 0.00 2.02 0.00 1.87 0.00 -
P/NAPS 0.69 0.83 0.83 0.86 0.99 0.94 1.28 -33.68%

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