[KIANJOO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -28.37%
YoY- -56.31%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 788,656 771,794 741,134 696,503 664,918 641,748 627,853 16.36%
PBT 61,346 54,398 45,147 35,245 43,148 49,182 56,564 5.54%
Tax -14,489 -15,586 -14,165 -13,605 -13,368 -18,099 -18,634 -15.40%
NP 46,857 38,812 30,982 21,640 29,780 31,083 37,930 15.08%
-
NP to SH 45,027 37,815 29,996 20,715 28,918 29,588 36,720 14.52%
-
Tax Rate 23.62% 28.65% 31.38% 38.60% 30.98% 36.80% 32.94% -
Total Cost 741,799 732,982 710,152 674,863 635,138 610,665 589,923 16.45%
-
Net Worth 643,895 635,251 631,012 443,051 435,339 543,985 478,295 21.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,211 21,992 21,992 18,855 18,855 12,902 12,902 43.49%
Div Payout % 49.33% 58.16% 73.32% 91.02% 65.20% 43.61% 35.14% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 643,895 635,251 631,012 443,051 435,339 543,985 478,295 21.85%
NOSH 444,065 444,231 444,374 443,051 435,339 181,328 159,431 97.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.94% 5.03% 4.18% 3.11% 4.48% 4.84% 6.04% -
ROE 6.99% 5.95% 4.75% 4.68% 6.64% 5.44% 7.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.60 173.74 166.78 157.21 152.74 353.91 393.81 -41.10%
EPS 10.14 8.51 6.75 4.68 6.64 16.32 23.03 -42.03%
DPS 5.00 4.95 4.95 4.26 4.33 7.12 8.09 -27.37%
NAPS 1.45 1.43 1.42 1.00 1.00 3.00 3.00 -38.33%
Adjusted Per Share Value based on latest NOSH - 443,051
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.56 173.76 166.86 156.81 149.70 144.48 141.35 16.37%
EPS 10.14 8.51 6.75 4.66 6.51 6.66 8.27 14.51%
DPS 5.00 4.95 4.95 4.25 4.25 2.90 2.90 43.64%
NAPS 1.4497 1.4302 1.4207 0.9975 0.9801 1.2247 1.0768 21.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 1.48 1.42 1.13 1.22 1.22 1.34 -
P/RPS 0.96 0.85 0.85 0.72 0.80 0.34 0.34 99.39%
P/EPS 16.77 17.39 21.04 24.17 18.37 7.48 5.82 102.10%
EY 5.96 5.75 4.75 4.14 5.44 13.37 17.19 -50.55%
DY 2.94 3.35 3.49 3.77 3.55 5.83 6.04 -38.04%
P/NAPS 1.17 1.03 1.00 1.13 1.22 0.41 0.45 88.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 -
Price 1.24 1.42 1.34 1.28 1.19 1.35 1.24 -
P/RPS 0.70 0.82 0.80 0.81 0.78 0.38 0.31 71.86%
P/EPS 12.23 16.68 19.85 27.38 17.91 8.27 5.38 72.62%
EY 8.18 5.99 5.04 3.65 5.58 12.09 18.57 -42.02%
DY 4.03 3.49 3.69 3.32 3.64 5.27 6.53 -27.44%
P/NAPS 0.86 0.99 0.94 1.28 1.19 0.45 0.41 63.64%

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