[KIANJOO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -39.76%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 781,522 805,452 756,012 587,224 657,296 539,704 476,904 8.57%
PBT 61,808 94,140 51,444 47,446 73,508 49,654 52,014 2.91%
Tax -13,600 -19,112 -14,908 -13,314 -11,264 -10,148 -16,166 -2.83%
NP 48,208 75,028 36,536 34,132 62,244 39,506 35,848 5.05%
-
NP to SH 43,908 71,546 35,172 33,016 61,472 40,088 38,514 2.20%
-
Tax Rate 22.00% 20.30% 28.98% 28.06% 15.32% 20.44% 31.08% -
Total Cost 733,314 730,424 719,476 553,092 595,052 500,198 441,056 8.83%
-
Net Worth 702,172 671,021 630,609 528,537 557,397 531,998 544,868 4.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 22,220 55,548 22,204 17,617 17,583 17,912 18,659 2.95%
Div Payout % 50.61% 77.64% 63.13% 53.36% 28.60% 44.68% 48.45% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 702,172 671,021 630,609 528,537 557,397 531,998 544,868 4.31%
NOSH 444,412 444,385 444,090 176,179 175,835 179,124 186,598 15.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.17% 9.32% 4.83% 5.81% 9.47% 7.32% 7.52% -
ROE 6.25% 10.66% 5.58% 6.25% 11.03% 7.54% 7.07% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 175.85 181.25 170.24 333.31 373.81 301.30 255.58 -6.03%
EPS 9.88 16.10 7.92 7.58 34.96 22.38 20.64 -11.54%
DPS 5.00 12.50 5.00 10.00 10.00 10.00 10.00 -10.90%
NAPS 1.58 1.51 1.42 3.00 3.17 2.97 2.92 -9.72%
Adjusted Per Share Value based on latest NOSH - 159,431
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 175.95 181.34 170.21 132.21 147.98 121.51 107.37 8.57%
EPS 9.89 16.11 7.92 7.43 13.84 9.03 8.67 2.21%
DPS 5.00 12.51 5.00 3.97 3.96 4.03 4.20 2.94%
NAPS 1.5809 1.5107 1.4198 1.19 1.2549 1.1977 1.2267 4.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.14 1.16 1.42 1.34 1.35 1.40 1.06 -
P/RPS 0.65 0.64 0.83 0.40 0.36 0.46 0.41 7.97%
P/EPS 11.54 7.20 17.93 7.15 3.86 6.26 5.14 14.41%
EY 8.67 13.88 5.58 13.99 25.90 15.99 19.47 -12.60%
DY 4.39 10.78 3.52 7.46 7.41 7.14 9.43 -11.95%
P/NAPS 0.72 0.77 1.00 0.45 0.43 0.47 0.36 12.23%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 29/08/08 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 -
Price 1.17 1.26 1.34 1.24 1.58 1.34 1.45 -
P/RPS 0.67 0.70 0.79 0.37 0.42 0.44 0.57 2.72%
P/EPS 11.84 7.83 16.92 6.62 4.52 5.99 7.03 9.06%
EY 8.44 12.78 5.91 15.11 22.13 16.70 14.23 -8.33%
DY 4.27 9.92 3.73 8.06 6.33 7.46 6.90 -7.68%
P/NAPS 0.74 0.83 0.94 0.41 0.50 0.45 0.50 6.74%

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