[KIANJOO] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.37%
YoY- 53.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 805,452 756,012 587,224 657,296 539,704 476,904 467,532 9.48%
PBT 94,140 51,444 47,446 73,508 49,654 52,014 39,962 15.33%
Tax -19,112 -14,908 -13,314 -11,264 -10,148 -16,166 -13,968 5.35%
NP 75,028 36,536 34,132 62,244 39,506 35,848 25,994 19.30%
-
NP to SH 71,546 35,172 33,016 61,472 40,088 38,514 25,994 18.36%
-
Tax Rate 20.30% 28.98% 28.06% 15.32% 20.44% 31.08% 34.95% -
Total Cost 730,424 719,476 553,092 595,052 500,198 441,056 441,538 8.74%
-
Net Worth 671,021 630,609 528,537 557,397 531,998 544,868 508,275 4.73%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 55,548 22,204 17,617 17,583 17,912 18,659 11,604 29.78%
Div Payout % 77.64% 63.13% 53.36% 28.60% 44.68% 48.45% 44.64% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 671,021 630,609 528,537 557,397 531,998 544,868 508,275 4.73%
NOSH 444,385 444,090 176,179 175,835 179,124 186,598 116,044 25.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.32% 4.83% 5.81% 9.47% 7.32% 7.52% 5.56% -
ROE 10.66% 5.58% 6.25% 11.03% 7.54% 7.07% 5.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 181.25 170.24 333.31 373.81 301.30 255.58 402.89 -12.45%
EPS 16.10 7.92 7.58 34.96 22.38 20.64 22.40 -5.35%
DPS 12.50 5.00 10.00 10.00 10.00 10.00 10.00 3.78%
NAPS 1.51 1.42 3.00 3.17 2.97 2.92 4.38 -16.24%
Adjusted Per Share Value based on latest NOSH - 176,508
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 181.34 170.21 132.21 147.98 121.51 107.37 105.26 9.48%
EPS 16.11 7.92 7.43 13.84 9.03 8.67 5.85 18.37%
DPS 12.51 5.00 3.97 3.96 4.03 4.20 2.61 29.81%
NAPS 1.5107 1.4198 1.19 1.2549 1.1977 1.2267 1.1443 4.73%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.16 1.42 1.34 1.35 1.40 1.06 1.80 -
P/RPS 0.64 0.83 0.40 0.36 0.46 0.41 0.45 6.04%
P/EPS 7.20 17.93 7.15 3.86 6.26 5.14 8.04 -1.82%
EY 13.88 5.58 13.99 25.90 15.99 19.47 12.44 1.84%
DY 10.78 3.52 7.46 7.41 7.14 9.43 5.56 11.65%
P/NAPS 0.77 1.00 0.45 0.43 0.47 0.36 0.41 11.06%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 21/08/02 -
Price 1.26 1.34 1.24 1.58 1.34 1.45 1.89 -
P/RPS 0.70 0.79 0.37 0.42 0.44 0.57 0.47 6.85%
P/EPS 7.83 16.92 6.62 4.52 5.99 7.03 8.44 -1.24%
EY 12.78 5.91 15.11 22.13 16.70 14.23 11.85 1.26%
DY 9.92 3.73 8.06 6.33 7.46 6.90 5.29 11.03%
P/NAPS 0.83 0.94 0.41 0.50 0.45 0.50 0.43 11.57%

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