[KIANJOO] QoQ TTM 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- 0.8%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 627,853 638,402 654,958 644,447 634,480 606,331 575,685 5.97%
PBT 56,564 66,584 69,595 69,171 68,437 62,809 56,510 0.06%
Tax -18,634 -18,344 -17,609 -8,003 -7,282 -6,069 -6,724 97.66%
NP 37,930 48,240 51,986 61,168 61,155 56,740 49,786 -16.62%
-
NP to SH 36,720 47,419 51,334 60,676 60,197 55,831 49,119 -17.67%
-
Tax Rate 32.94% 27.55% 25.30% 11.57% 10.64% 9.66% 11.90% -
Total Cost 589,923 590,162 602,972 583,279 573,325 549,591 525,899 7.98%
-
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 12,902 13,756 13,756 17,703 17,703 17,768 17,768 -19.25%
Div Payout % 35.14% 29.01% 26.80% 29.18% 29.41% 31.83% 36.17% -
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 6.04% 7.56% 7.94% 9.49% 9.64% 9.36% 8.65% -
ROE 7.68% 8.71% 8.68% 10.53% 10.76% 10.13% 9.07% -
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 393.81 351.77 332.05 356.70 359.46 346.52 324.21 13.88%
EPS 23.03 26.13 26.03 33.58 34.10 31.91 27.66 -11.52%
DPS 8.09 7.58 6.97 9.80 10.03 10.15 10.01 -13.26%
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 141.35 143.73 147.46 145.09 142.85 136.51 129.61 5.96%
EPS 8.27 10.68 11.56 13.66 13.55 12.57 11.06 -17.66%
DPS 2.90 3.10 3.10 3.99 3.99 4.00 4.00 -19.34%
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 0.34 0.43 0.45 0.42 0.38 0.38 0.43 -14.52%
P/EPS 5.82 5.74 5.80 4.50 3.96 4.07 5.10 9.22%
EY 17.19 17.42 17.24 22.24 25.26 24.54 19.62 -8.45%
DY 6.04 5.05 4.62 6.49 7.43 7.81 7.10 -10.24%
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 0.31 0.43 0.48 0.42 0.44 0.37 0.41 -17.04%
P/EPS 5.38 5.78 6.19 4.47 4.63 3.98 4.81 7.77%
EY 18.57 17.30 16.16 22.39 21.58 25.12 20.80 -7.30%
DY 6.53 5.02 4.33 6.53 6.35 8.00 7.52 -9.00%
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