[KIANJOO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2.26%
YoY- -43.67%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 771,794 741,134 696,503 664,918 641,748 627,853 638,402 13.47%
PBT 54,398 45,147 35,245 43,148 49,182 56,564 66,584 -12.59%
Tax -15,586 -14,165 -13,605 -13,368 -18,099 -18,634 -18,344 -10.28%
NP 38,812 30,982 21,640 29,780 31,083 37,930 48,240 -13.48%
-
NP to SH 37,815 29,996 20,715 28,918 29,588 36,720 47,419 -13.99%
-
Tax Rate 28.65% 31.38% 38.60% 30.98% 36.80% 32.94% 27.55% -
Total Cost 732,982 710,152 674,863 635,138 610,665 589,923 590,162 15.52%
-
Net Worth 635,251 631,012 443,051 435,339 543,985 478,295 544,450 10.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,992 21,992 18,855 18,855 12,902 12,902 13,756 36.68%
Div Payout % 58.16% 73.32% 91.02% 65.20% 43.61% 35.14% 29.01% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 635,251 631,012 443,051 435,339 543,985 478,295 544,450 10.81%
NOSH 444,231 444,374 443,051 435,339 181,328 159,431 181,483 81.52%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.03% 4.18% 3.11% 4.48% 4.84% 6.04% 7.56% -
ROE 5.95% 4.75% 4.68% 6.64% 5.44% 7.68% 8.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 173.74 166.78 157.21 152.74 353.91 393.81 351.77 -37.49%
EPS 8.51 6.75 4.68 6.64 16.32 23.03 26.13 -52.63%
DPS 4.95 4.95 4.26 4.33 7.12 8.09 7.58 -24.71%
NAPS 1.43 1.42 1.00 1.00 3.00 3.00 3.00 -38.95%
Adjusted Per Share Value based on latest NOSH - 435,339
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 173.76 166.86 156.81 149.70 144.48 141.35 143.73 13.47%
EPS 8.51 6.75 4.66 6.51 6.66 8.27 10.68 -14.03%
DPS 4.95 4.95 4.25 4.25 2.90 2.90 3.10 36.57%
NAPS 1.4302 1.4207 0.9975 0.9801 1.2247 1.0768 1.2258 10.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.48 1.42 1.13 1.22 1.22 1.34 1.50 -
P/RPS 0.85 0.85 0.72 0.80 0.34 0.34 0.43 57.44%
P/EPS 17.39 21.04 24.17 18.37 7.48 5.82 5.74 109.23%
EY 5.75 4.75 4.14 5.44 13.37 17.19 17.42 -52.20%
DY 3.35 3.49 3.77 3.55 5.83 6.04 5.05 -23.91%
P/NAPS 1.03 1.00 1.13 1.22 0.41 0.45 0.50 61.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 -
Price 1.42 1.34 1.28 1.19 1.35 1.24 1.51 -
P/RPS 0.82 0.80 0.81 0.78 0.38 0.31 0.43 53.71%
P/EPS 16.68 19.85 27.38 17.91 8.27 5.38 5.78 102.56%
EY 5.99 5.04 3.65 5.58 12.09 18.57 17.30 -50.65%
DY 3.49 3.69 3.32 3.64 5.27 6.53 5.02 -21.50%
P/NAPS 0.99 0.94 1.28 1.19 0.45 0.41 0.50 57.61%

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