[KIANJOO] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

28-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -15.4%

YoY- 4.51%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	641,748	627,853	638,402	654,958	644,447	634,480	606,331	3.85%
YoY %	2.21%	-1.65%	-2.53%	1.63%	1.57%	4.64%	-	-
Horiz. %	105.84%	103.55%	105.29%	108.02%	106.29%	104.64%	100.00%	-
PBT	49,182	56,564	66,584	69,595	69,171	68,437	62,809	-15.03%
YoY %	-13.05%	-15.05%	-4.33%	0.61%	1.07%	8.96%	-	-
Horiz. %	78.30%	90.06%	106.01%	110.80%	110.13%	108.96%	100.00%	-
Tax	-18,099	-18,634	-18,344	-17,609	-8,003	-7,282	-6,069	107.04%
YoY %	2.87%	-1.58%	-4.17%	-120.03%	-9.90%	-19.99%	-	-
Horiz. %	298.22%	307.04%	302.26%	290.15%	131.87%	119.99%	100.00%	-
NP	31,083	37,930	48,240	51,986	61,168	61,155	56,740	-33.02%
YoY %	-18.05%	-21.37%	-7.21%	-15.01%	0.02%	7.78%	-	-
Horiz. %	54.78%	66.85%	85.02%	91.62%	107.80%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,588	36,720	47,419	51,334	60,676	60,197	55,831	-34.48%
YoY %	-19.42%	-22.56%	-7.63%	-15.40%	0.80%	7.82%	-	-
Horiz. %	53.00%	65.77%	84.93%	91.95%	108.68%	107.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.80%	32.94%	27.55%	25.30%	11.57%	10.64%	9.66%	-
YoY %	11.72%	19.56%	8.89%	118.67%	8.74%	10.14%	-	-
Horiz. %	380.95%	340.99%	285.20%	261.90%	119.77%	110.14%	100.00%	-
Total Cost	610,665	589,923	590,162	602,972	583,279	573,325	549,591	7.27%
YoY %	3.52%	-0.04%	-2.12%	3.38%	1.74%	4.32%	-	-
Horiz. %	111.11%	107.34%	107.38%	109.71%	106.13%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	543,985	478,295	544,450	591,735	576,342	559,532	551,170	-0.87%
YoY %	13.73%	-12.15%	-7.99%	2.67%	3.00%	1.52%	-	-
Horiz. %	98.70%	86.78%	98.78%	107.36%	104.57%	101.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	12,902	12,902	13,756	13,756	17,703	17,703	17,768	-19.19%
YoY %	0.00%	-6.21%	0.00%	-22.30%	0.00%	-0.37%	-	-
Horiz. %	72.61%	72.61%	77.42%	77.42%	99.63%	99.63%	100.00%	-
Div Payout %	43.61%	35.14%	29.01%	26.80%	29.18%	29.41%	31.83%	-
YoY %	24.10%	21.13%	8.25%	-8.16%	-0.78%	-7.60%	-	-
Horiz. %	137.01%	110.40%	91.14%	84.20%	91.67%	92.40%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	543,985	478,295	544,450	591,735	576,342	559,532	551,170	-0.87%
YoY %	13.73%	-12.15%	-7.99%	2.67%	3.00%	1.52%	-	-
Horiz. %	98.70%	86.78%	98.78%	107.36%	104.57%	101.52%	100.00%	-
NOSH	181,328	159,431	181,483	197,245	180,671	176,508	174,974	2.40%
YoY %	13.73%	-12.15%	-7.99%	9.17%	2.36%	0.88%	-	-
Horiz. %	103.63%	91.12%	103.72%	112.73%	103.26%	100.88%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	4.84%	6.04%	7.56%	7.94%	9.49%	9.64%	9.36%	-
YoY %	-19.87%	-20.11%	-4.79%	-16.33%	-1.56%	2.99%	-	-
Horiz. %	51.71%	64.53%	80.77%	84.83%	101.39%	102.99%	100.00%	-
ROE	5.44%	7.68%	8.71%	8.68%	10.53%	10.76%	10.13%	-
YoY %	-29.17%	-11.83%	0.35%	-17.57%	-2.14%	6.22%	-	-
Horiz. %	53.70%	75.81%	85.98%	85.69%	103.95%	106.22%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	353.91	393.81	351.77	332.05	356.70	359.46	346.52	1.41%
YoY %	-10.13%	11.95%	5.94%	-6.91%	-0.77%	3.73%	-	-
Horiz. %	102.13%	113.65%	101.52%	95.82%	102.94%	103.73%	100.00%	-
EPS	16.32	23.03	26.13	26.03	33.58	34.10	31.91	-36.02%
YoY %	-29.14%	-11.86%	0.38%	-22.48%	-1.52%	6.86%	-	-
Horiz. %	51.14%	72.17%	81.89%	81.57%	105.23%	106.86%	100.00%	-
DPS	7.12	8.09	7.58	6.97	9.80	10.03	10.15	-21.03%
YoY %	-11.99%	6.73%	8.75%	-28.88%	-2.29%	-1.18%	-	-
Horiz. %	70.15%	79.70%	74.68%	68.67%	96.55%	98.82%	100.00%	-
NAPS	3.00	3.00	3.00	3.00	3.19	3.17	3.15	-3.19%
YoY %	0.00%	0.00%	0.00%	-5.96%	0.63%	0.63%	-	-
Horiz. %	95.24%	95.24%	95.24%	95.24%	101.27%	100.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 197,245
RPS	144.48	141.35	143.73	147.46	145.09	142.85	136.51	3.85%
YoY %	2.21%	-1.66%	-2.53%	1.63%	1.57%	4.64%	-	-
Horiz. %	105.84%	103.55%	105.29%	108.02%	106.29%	104.64%	100.00%	-
EPS	6.66	8.27	10.68	11.56	13.66	13.55	12.57	-34.49%
YoY %	-19.47%	-22.57%	-7.61%	-15.37%	0.81%	7.80%	-	-
Horiz. %	52.98%	65.79%	84.96%	91.96%	108.67%	107.80%	100.00%	-
DPS	2.90	2.90	3.10	3.10	3.99	3.99	4.00	-19.28%
YoY %	0.00%	-6.45%	0.00%	-22.31%	0.00%	-0.25%	-	-
Horiz. %	72.50%	72.50%	77.50%	77.50%	99.75%	99.75%	100.00%	-
NAPS	1.2247	1.0768	1.2258	1.3322	1.2976	1.2597	1.2409	-0.87%
YoY %	13.74%	-12.16%	-7.99%	2.67%	3.01%	1.52%	-	-
Horiz. %	98.69%	86.78%	98.78%	107.36%	104.57%	101.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.22	1.34	1.50	1.51	1.51	1.35	1.30	-
P/RPS	0.34	0.34	0.43	0.45	0.42	0.38	0.38	-7.14%
YoY %	0.00%	-20.93%	-4.44%	7.14%	10.53%	0.00%	-	-
Horiz. %	89.47%	89.47%	113.16%	118.42%	110.53%	100.00%	100.00%	-
P/EPS	7.48	5.82	5.74	5.80	4.50	3.96	4.07	49.98%
YoY %	28.52%	1.39%	-1.03%	28.89%	13.64%	-2.70%	-	-
Horiz. %	183.78%	143.00%	141.03%	142.51%	110.57%	97.30%	100.00%	-
EY	13.37	17.19	17.42	17.24	22.24	25.26	24.54	-33.26%
YoY %	-22.22%	-1.32%	1.04%	-22.48%	-11.96%	2.93%	-	-
Horiz. %	54.48%	70.05%	70.99%	70.25%	90.63%	102.93%	100.00%	-
DY	5.83	6.04	5.05	4.62	6.49	7.43	7.81	-17.69%
YoY %	-3.48%	19.60%	9.31%	-28.81%	-12.65%	-4.87%	-	-
Horiz. %	74.65%	77.34%	64.66%	59.15%	83.10%	95.13%	100.00%	-
P/NAPS	0.41	0.45	0.50	0.50	0.47	0.43	0.41	0.00%
YoY %	-8.89%	-10.00%	0.00%	6.38%	9.30%	4.88%	-	-
Horiz. %	100.00%	109.76%	121.95%	121.95%	114.63%	104.88%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	24/08/06	25/05/06	28/02/06	29/11/05	25/08/05	26/05/05	-
Price	1.35	1.24	1.51	1.61	1.50	1.58	1.27	-
P/RPS	0.38	0.31	0.43	0.48	0.42	0.44	0.37	1.79%
YoY %	22.58%	-27.91%	-10.42%	14.29%	-4.55%	18.92%	-	-
Horiz. %	102.70%	83.78%	116.22%	129.73%	113.51%	118.92%	100.00%	-
P/EPS	8.27	5.38	5.78	6.19	4.47	4.63	3.98	62.76%
YoY %	53.72%	-6.92%	-6.62%	38.48%	-3.46%	16.33%	-	-
Horiz. %	207.79%	135.18%	145.23%	155.53%	112.31%	116.33%	100.00%	-
EY	12.09	18.57	17.30	16.16	22.39	21.58	25.12	-38.55%
YoY %	-34.89%	7.34%	7.05%	-27.82%	3.75%	-14.09%	-	-
Horiz. %	48.13%	73.93%	68.87%	64.33%	89.13%	85.91%	100.00%	-
DY	5.27	6.53	5.02	4.33	6.53	6.35	8.00	-24.27%
YoY %	-19.30%	30.08%	15.94%	-33.69%	2.83%	-20.63%	-	-
Horiz. %	65.88%	81.62%	62.75%	54.12%	81.62%	79.38%	100.00%	-
P/NAPS	0.45	0.41	0.50	0.54	0.47	0.50	0.40	8.16%
YoY %	9.76%	-18.00%	-7.41%	14.89%	-6.00%	25.00%	-	-
Horiz. %	112.50%	102.50%	125.00%	135.00%	117.50%	125.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos