[KIANJOO] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.07%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 813,623 807,313 788,656 771,794 741,134 696,503 664,918 14.41%
PBT 82,694 71,826 61,346 54,398 45,147 35,245 43,148 54.35%
Tax -16,591 -15,236 -14,489 -15,586 -14,165 -13,605 -13,368 15.50%
NP 66,103 56,590 46,857 38,812 30,982 21,640 29,780 70.24%
-
NP to SH 63,214 54,079 45,027 37,815 29,996 20,715 28,918 68.51%
-
Tax Rate 20.06% 21.21% 23.62% 28.65% 31.38% 38.60% 30.98% -
Total Cost 747,520 750,723 741,799 732,982 710,152 674,863 635,138 11.48%
-
Net Worth 670,402 661,005 643,895 635,251 631,012 443,051 435,339 33.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 38,850 22,211 22,211 21,992 21,992 18,855 18,855 61.99%
Div Payout % 61.46% 41.07% 49.33% 58.16% 73.32% 91.02% 65.20% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 670,402 661,005 643,895 635,251 631,012 443,051 435,339 33.38%
NOSH 443,974 443,628 444,065 444,231 444,374 443,051 435,339 1.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.12% 7.01% 5.94% 5.03% 4.18% 3.11% 4.48% -
ROE 9.43% 8.18% 6.99% 5.95% 4.75% 4.68% 6.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 183.26 181.98 177.60 173.74 166.78 157.21 152.74 12.92%
EPS 14.24 12.19 10.14 8.51 6.75 4.68 6.64 66.37%
DPS 8.75 5.00 5.00 4.95 4.95 4.26 4.33 59.90%
NAPS 1.51 1.49 1.45 1.43 1.42 1.00 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 444,231
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 183.18 181.76 177.56 173.76 166.86 156.81 149.70 14.41%
EPS 14.23 12.18 10.14 8.51 6.75 4.66 6.51 68.50%
DPS 8.75 5.00 5.00 4.95 4.95 4.25 4.25 61.90%
NAPS 1.5093 1.4882 1.4497 1.4302 1.4207 0.9975 0.9801 33.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.16 1.20 1.70 1.48 1.42 1.13 1.22 -
P/RPS 0.63 0.66 0.96 0.85 0.85 0.72 0.80 -14.73%
P/EPS 8.15 9.84 16.77 17.39 21.04 24.17 18.37 -41.85%
EY 12.27 10.16 5.96 5.75 4.75 4.14 5.44 72.07%
DY 7.54 4.17 2.94 3.35 3.49 3.77 3.55 65.30%
P/NAPS 0.77 0.81 1.17 1.03 1.00 1.13 1.22 -26.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 -
Price 1.26 1.24 1.24 1.42 1.34 1.28 1.19 -
P/RPS 0.69 0.68 0.70 0.82 0.80 0.81 0.78 -7.85%
P/EPS 8.85 10.17 12.23 16.68 19.85 27.38 17.91 -37.52%
EY 11.30 9.83 8.18 5.99 5.04 3.65 5.58 60.13%
DY 6.94 4.03 4.03 3.49 3.69 3.32 3.64 53.81%
P/NAPS 0.83 0.83 0.86 0.99 0.94 1.28 1.19 -21.36%

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