[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

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	805,452	756,012	587,224	657,296	539,704	476,904	467,532	9.48%
YoY %	6.54%	28.74%	-10.66%	21.79%	13.17%	2.00%	-	-
Horiz. %	172.28%	161.70%	125.60%	140.59%	115.44%	102.00%	100.00%	-
PBT	94,140	51,444	47,446	73,508	49,654	52,014	39,962	15.33%
YoY %	83.00%	8.43%	-35.45%	48.04%	-4.54%	30.16%	-	-
Horiz. %	235.57%	128.73%	118.73%	183.94%	124.25%	130.16%	100.00%	-
Tax	-19,112	-14,908	-13,314	-11,264	-10,148	-16,166	-13,968	5.35%
YoY %	-28.20%	-11.97%	-18.20%	-11.00%	37.23%	-15.74%	-	-
Horiz. %	136.83%	106.73%	95.32%	80.64%	72.65%	115.74%	100.00%	-
NP	75,028	36,536	34,132	62,244	39,506	35,848	25,994	19.30%
YoY %	105.35%	7.04%	-45.16%	57.56%	10.20%	37.91%	-	-
Horiz. %	288.64%	140.56%	131.31%	239.46%	151.98%	137.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,546	35,172	33,016	61,472	40,088	38,514	25,994	18.36%
YoY %	103.42%	6.53%	-46.29%	53.34%	4.09%	48.16%	-	-
Horiz. %	275.24%	135.31%	127.01%	236.49%	154.22%	148.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.30%	28.98%	28.06%	15.32%	20.44%	31.08%	34.95%	-
YoY %	-29.95%	3.28%	83.16%	-25.05%	-34.23%	-11.07%	-	-
Horiz. %	58.08%	82.92%	80.29%	43.83%	58.48%	88.93%	100.00%	-
Total Cost	730,424	719,476	553,092	595,052	500,198	441,056	441,538	8.74%
YoY %	1.52%	30.08%	-7.05%	18.96%	13.41%	-0.11%	-	-
Horiz. %	165.43%	162.95%	125.26%	134.77%	113.29%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	671,021	630,609	528,537	557,397	531,998	544,868	508,275	4.73%
YoY %	6.41%	19.31%	-5.18%	4.77%	-2.36%	7.20%	-	-
Horiz. %	132.02%	124.07%	103.99%	109.66%	104.67%	107.20%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	55,548	22,204	17,617	17,583	17,912	18,659	11,604	29.78%
YoY %	150.17%	26.04%	0.19%	-1.84%	-4.00%	60.80%	-	-
Horiz. %	478.70%	191.35%	151.82%	151.53%	154.36%	160.80%	100.00%	-
Div Payout %	77.64%	63.13%	53.36%	28.60%	44.68%	48.45%	44.64%	-
YoY %	22.98%	18.31%	86.57%	-35.99%	-7.78%	8.53%	-	-
Horiz. %	173.92%	141.42%	119.53%	64.07%	100.09%	108.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	671,021	630,609	528,537	557,397	531,998	544,868	508,275	4.73%
YoY %	6.41%	19.31%	-5.18%	4.77%	-2.36%	7.20%	-	-
Horiz. %	132.02%	124.07%	103.99%	109.66%	104.67%	107.20%	100.00%	-
NOSH	444,385	444,090	176,179	175,835	179,124	186,598	116,044	25.05%
YoY %	0.07%	152.07%	0.20%	-1.84%	-4.01%	60.80%	-	-
Horiz. %	382.95%	382.69%	151.82%	151.52%	154.36%	160.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.32%	4.83%	5.81%	9.47%	7.32%	7.52%	5.56%	-
YoY %	92.96%	-16.87%	-38.65%	29.37%	-2.66%	35.25%	-	-
Horiz. %	167.63%	86.87%	104.50%	170.32%	131.65%	135.25%	100.00%	-
ROE	10.66%	5.58%	6.25%	11.03%	7.54%	7.07%	5.11%	-
YoY %	91.04%	-10.72%	-43.34%	46.29%	6.65%	38.36%	-	-
Horiz. %	208.61%	109.20%	122.31%	215.85%	147.55%	138.36%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	181.25	170.24	333.31	373.81	301.30	255.58	402.89	-12.45%
YoY %	6.47%	-48.92%	-10.83%	24.07%	17.89%	-36.56%	-	-
Horiz. %	44.99%	42.25%	82.73%	92.78%	74.78%	63.44%	100.00%	-
EPS	16.10	7.92	7.58	34.96	22.38	20.64	22.40	-5.35%
YoY %	103.28%	4.49%	-78.32%	56.21%	8.43%	-7.86%	-	-
Horiz. %	71.88%	35.36%	33.84%	156.07%	99.91%	92.14%	100.00%	-
DPS	12.50	5.00	10.00	10.00	10.00	10.00	10.00	3.78%
YoY %	150.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.51	1.42	3.00	3.17	2.97	2.92	4.38	-16.24%
YoY %	6.34%	-52.67%	-5.36%	6.73%	1.71%	-33.33%	-	-
Horiz. %	34.47%	32.42%	68.49%	72.37%	67.81%	66.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 176,508
RPS	181.34	170.21	132.21	147.98	121.51	107.37	105.26	9.48%
YoY %	6.54%	28.74%	-10.66%	21.78%	13.17%	2.00%	-	-
Horiz. %	172.28%	161.70%	125.60%	140.59%	115.44%	102.00%	100.00%	-
EPS	16.11	7.92	7.43	13.84	9.03	8.67	5.85	18.37%
YoY %	103.41%	6.59%	-46.32%	53.27%	4.15%	48.21%	-	-
Horiz. %	275.38%	135.38%	127.01%	236.58%	154.36%	148.21%	100.00%	-
DPS	12.51	5.00	3.97	3.96	4.03	4.20	2.61	29.81%
YoY %	150.20%	25.94%	0.25%	-1.74%	-4.05%	60.92%	-	-
Horiz. %	479.31%	191.57%	152.11%	151.72%	154.41%	160.92%	100.00%	-
NAPS	1.5107	1.4198	1.19	1.2549	1.1977	1.2267	1.1443	4.73%
YoY %	6.40%	19.31%	-5.17%	4.78%	-2.36%	7.20%	-	-
Horiz. %	132.02%	124.08%	103.99%	109.67%	104.67%	107.20%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-22.89%	107.50%	11.11%	-21.74%	12.20%	-8.89%	-	-
Horiz. %	142.22%	184.44%	88.89%	80.00%	102.22%	91.11%	100.00%	-
P/EPS	7.20	17.93	7.15	3.86	6.26	5.14	8.04	-1.82%
YoY %	-59.84%	150.77%	85.23%	-38.34%	21.79%	-36.07%	-	-
Horiz. %	89.55%	223.01%	88.93%	48.01%	77.86%	63.93%	100.00%	-
EY	13.88	5.58	13.99	25.90	15.99	19.47	12.44	1.84%
YoY %	148.75%	-60.11%	-45.98%	61.98%	-17.87%	56.51%	-	-
Horiz. %	111.58%	44.86%	112.46%	208.20%	128.54%	156.51%	100.00%	-
DY	10.78	3.52	7.46	7.41	7.14	9.43	5.56	11.65%
YoY %	206.25%	-52.82%	0.67%	3.78%	-24.28%	69.60%	-	-
Horiz. %	193.88%	63.31%	134.17%	133.27%	128.42%	169.60%	100.00%	-
P/NAPS	0.77	1.00	0.45	0.43	0.47	0.36	0.41	11.06%
YoY %	-23.00%	122.22%	4.65%	-8.51%	30.56%	-12.20%	-	-
Horiz. %	187.80%	243.90%	109.76%	104.88%	114.63%	87.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-11.39%	113.51%	-11.90%	-4.55%	-22.81%	21.28%	-	-
Horiz. %	148.94%	168.09%	78.72%	89.36%	93.62%	121.28%	100.00%	-
P/EPS	7.83	16.92	6.62	4.52	5.99	7.03	8.44	-1.24%
YoY %	-53.72%	155.59%	46.46%	-24.54%	-14.79%	-16.71%	-	-
Horiz. %	92.77%	200.47%	78.44%	53.55%	70.97%	83.29%	100.00%	-
EY	12.78	5.91	15.11	22.13	16.70	14.23	11.85	1.26%
YoY %	116.24%	-60.89%	-31.72%	32.51%	17.36%	20.08%	-	-
Horiz. %	107.85%	49.87%	127.51%	186.75%	140.93%	120.08%	100.00%	-
DY	9.92	3.73	8.06	6.33	7.46	6.90	5.29	11.03%
YoY %	165.95%	-53.72%	27.33%	-15.15%	8.12%	30.43%	-	-
Horiz. %	187.52%	70.51%	152.36%	119.66%	141.02%	130.43%	100.00%	-
P/NAPS	0.83	0.94	0.41	0.50	0.45	0.50	0.43	11.57%
YoY %	-11.70%	129.27%	-18.00%	11.11%	-10.00%	16.28%	-	-
Horiz. %	193.02%	218.60%	95.35%	116.28%	104.65%	116.28%	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