[KIANJOO] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 145.86%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 182,860 180,515 153,782 147,761 159,690 166,620 164,331 7.36%
PBT 7,940 11,485 6,185 17,538 13,974 18,867 16,205 -37.76%
Tax -3,176 -3,535 -2,990 -3,667 -7,907 -4,070 -2,700 11.39%
NP 4,764 7,950 3,195 13,871 6,067 14,797 13,505 -49.98%
-
NP to SH 4,903 7,507 2,806 13,702 5,573 14,639 13,505 -49.01%
-
Tax Rate 40.00% 30.78% 48.34% 20.91% 56.58% 21.57% 16.66% -
Total Cost 178,096 172,565 150,587 133,890 153,623 151,823 150,826 11.68%
-
Net Worth 435,339 543,985 478,295 544,450 591,735 576,342 559,532 -15.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,883 - 7,971 - 4,931 - 8,825 14.95%
Div Payout % 221.98% - 284.09% - 88.48% - 65.35% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 435,339 543,985 478,295 544,450 591,735 576,342 559,532 -15.36%
NOSH 435,339 181,328 159,431 181,483 197,245 180,671 176,508 82.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.61% 4.40% 2.08% 9.39% 3.80% 8.88% 8.22% -
ROE 1.13% 1.38% 0.59% 2.52% 0.94% 2.54% 2.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.00 99.55 96.46 81.42 80.96 92.22 93.10 -41.09%
EPS 1.12 1.72 0.64 3.15 1.42 8.19 7.59 -71.97%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 5.00 -36.92%
NAPS 1.00 3.00 3.00 3.00 3.00 3.19 3.17 -53.56%
Adjusted Per Share Value based on latest NOSH - 181,483
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 41.17 40.64 34.62 33.27 35.95 37.51 37.00 7.35%
EPS 1.10 1.69 0.63 3.08 1.25 3.30 3.04 -49.12%
DPS 2.45 0.00 1.79 0.00 1.11 0.00 1.99 14.82%
NAPS 0.9801 1.2247 1.0768 1.2258 1.3322 1.2976 1.2597 -15.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.22 1.22 1.34 1.50 1.51 1.51 1.35 -
P/RPS 2.90 1.23 1.39 1.84 1.87 1.64 1.45 58.53%
P/EPS 108.32 29.47 76.14 19.87 53.44 18.64 17.64 234.22%
EY 0.92 3.39 1.31 5.03 1.87 5.37 5.67 -70.15%
DY 2.05 0.00 3.73 0.00 1.66 0.00 3.70 -32.46%
P/NAPS 1.22 0.41 0.45 0.50 0.50 0.47 0.43 100.03%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 -
Price 1.19 1.35 1.24 1.51 1.61 1.50 1.58 -
P/RPS 2.83 1.36 1.29 1.85 1.99 1.63 1.70 40.33%
P/EPS 105.66 32.61 70.45 20.00 56.98 18.51 20.65 196.05%
EY 0.95 3.07 1.42 5.00 1.75 5.40 4.84 -66.12%
DY 2.10 0.00 4.03 0.00 1.55 0.00 3.16 -23.79%
P/NAPS 1.19 0.45 0.41 0.50 0.54 0.47 0.50 77.97%

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