[KIANJOO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 59.9%

YoY- 6.53%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	907,740	781,522	805,452	756,012	587,224	657,296	539,704	9.04%
YoY %	16.15%	-2.97%	6.54%	28.74%	-10.66%	21.79%	-	-
Horiz. %	168.19%	144.81%	149.24%	140.08%	108.80%	121.79%	100.00%	-
PBT	117,444	61,808	94,140	51,444	47,446	73,508	49,654	15.42%
YoY %	90.01%	-34.34%	83.00%	8.43%	-35.45%	48.04%	-	-
Horiz. %	236.52%	124.48%	189.59%	103.60%	95.55%	148.04%	100.00%	-
Tax	-22,192	-13,600	-19,112	-14,908	-13,314	-11,264	-10,148	13.92%
YoY %	-63.18%	28.84%	-28.20%	-11.97%	-18.20%	-11.00%	-	-
Horiz. %	218.68%	134.02%	188.33%	146.91%	131.20%	111.00%	100.00%	-
NP	95,252	48,208	75,028	36,536	34,132	62,244	39,506	15.79%
YoY %	97.59%	-35.75%	105.35%	7.04%	-45.16%	57.56%	-	-
Horiz. %	241.11%	122.03%	189.92%	92.48%	86.40%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,452	43,908	71,546	35,172	33,016	61,472	40,088	15.34%
YoY %	115.11%	-38.63%	103.42%	6.53%	-46.29%	53.34%	-	-
Horiz. %	235.61%	109.53%	178.47%	87.74%	82.36%	153.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	22.00%	20.30%	28.98%	28.06%	15.32%	20.44%	-
YoY %	-14.09%	8.37%	-29.95%	3.28%	83.16%	-25.05%	-	-
Horiz. %	92.47%	107.63%	99.32%	141.78%	137.28%	74.95%	100.00%	-
Total Cost	812,488	733,314	730,424	719,476	553,092	595,052	500,198	8.41%
YoY %	10.80%	0.40%	1.52%	30.08%	-7.05%	18.96%	-	-
Horiz. %	162.43%	146.60%	146.03%	143.84%	110.57%	118.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,000	702,172	671,021	630,609	528,537	557,397	531,998	8.18%
YoY %	21.48%	4.64%	6.41%	19.31%	-5.18%	4.77%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.35%	104.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	55,533	22,220	55,548	22,204	17,617	17,583	17,912	20.74%
YoY %	149.92%	-60.00%	150.17%	26.04%	0.19%	-1.84%	-	-
Horiz. %	310.03%	124.05%	310.12%	123.96%	98.35%	98.16%	100.00%	-
Div Payout %	58.80%	50.61%	77.64%	63.13%	53.36%	28.60%	44.68%	-
YoY %	16.18%	-34.81%	22.98%	18.31%	86.57%	-35.99%	-	-
Horiz. %	131.60%	113.27%	173.77%	141.29%	119.43%	64.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	853,000	702,172	671,021	630,609	528,537	557,397	531,998	8.18%
YoY %	21.48%	4.64%	6.41%	19.31%	-5.18%	4.77%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.35%	104.77%	100.00%	-
NOSH	444,270	444,412	444,385	444,090	176,179	175,835	179,124	16.33%
YoY %	-0.03%	0.01%	0.07%	152.07%	0.20%	-1.84%	-	-
Horiz. %	248.02%	248.10%	248.09%	247.92%	98.36%	98.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.49%	6.17%	9.32%	4.83%	5.81%	9.47%	7.32%	-
YoY %	70.02%	-33.80%	92.96%	-16.87%	-38.65%	29.37%	-	-
Horiz. %	143.31%	84.29%	127.32%	65.98%	79.37%	129.37%	100.00%	-
ROE	11.07%	6.25%	10.66%	5.58%	6.25%	11.03%	7.54%	-
YoY %	77.12%	-41.37%	91.04%	-10.72%	-43.34%	46.29%	-	-
Horiz. %	146.82%	82.89%	141.38%	74.01%	82.89%	146.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	204.32	175.85	181.25	170.24	333.31	373.81	301.30	-6.26%
YoY %	16.19%	-2.98%	6.47%	-48.92%	-10.83%	24.07%	-	-
Horiz. %	67.81%	58.36%	60.16%	56.50%	110.62%	124.07%	100.00%	-
EPS	21.26	9.88	16.10	7.92	7.58	34.96	22.38	-0.85%
YoY %	115.18%	-38.63%	103.28%	4.49%	-78.32%	56.21%	-	-
Horiz. %	95.00%	44.15%	71.94%	35.39%	33.87%	156.21%	100.00%	-
DPS	12.50	5.00	12.50	5.00	10.00	10.00	10.00	3.78%
YoY %	150.00%	-60.00%	150.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	50.00%	125.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.92	1.58	1.51	1.42	3.00	3.17	2.97	-7.00%
YoY %	21.52%	4.64%	6.34%	-52.67%	-5.36%	6.73%	-	-
Horiz. %	64.65%	53.20%	50.84%	47.81%	101.01%	106.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 444,374
RPS	204.37	175.95	181.34	170.21	132.21	147.98	121.51	9.04%
YoY %	16.15%	-2.97%	6.54%	28.74%	-10.66%	21.78%	-	-
Horiz. %	168.19%	144.80%	149.24%	140.08%	108.81%	121.78%	100.00%	-
EPS	21.26	9.89	16.11	7.92	7.43	13.84	9.03	15.33%
YoY %	114.96%	-38.61%	103.41%	6.59%	-46.32%	53.27%	-	-
Horiz. %	235.44%	109.52%	178.41%	87.71%	82.28%	153.27%	100.00%	-
DPS	12.50	5.00	12.51	5.00	3.97	3.96	4.03	20.75%
YoY %	150.00%	-60.03%	150.20%	25.94%	0.25%	-1.74%	-	-
Horiz. %	310.17%	124.07%	310.42%	124.07%	98.51%	98.26%	100.00%	-
NAPS	1.9204	1.5809	1.5107	1.4198	1.19	1.2549	1.1977	8.18%
YoY %	21.48%	4.65%	6.40%	19.31%	-5.17%	4.78%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.36%	104.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.17	1.14	1.16	1.42	1.34	1.35	1.40	-
P/RPS	0.57	0.65	0.64	0.83	0.40	0.36	0.46	3.63%
YoY %	-12.31%	1.56%	-22.89%	107.50%	11.11%	-21.74%	-	-
Horiz. %	123.91%	141.30%	139.13%	180.43%	86.96%	78.26%	100.00%	-
P/EPS	5.50	11.54	7.20	17.93	7.15	3.86	6.26	-2.13%
YoY %	-52.34%	60.28%	-59.84%	150.77%	85.23%	-38.34%	-	-
Horiz. %	87.86%	184.35%	115.02%	286.42%	114.22%	61.66%	100.00%	-
EY	18.17	8.67	13.88	5.58	13.99	25.90	15.99	2.15%
YoY %	109.57%	-37.54%	148.75%	-60.11%	-45.98%	61.98%	-	-
Horiz. %	113.63%	54.22%	86.80%	34.90%	87.49%	161.98%	100.00%	-
DY	10.68	4.39	10.78	3.52	7.46	7.41	7.14	6.93%
YoY %	143.28%	-59.28%	206.25%	-52.82%	0.67%	3.78%	-	-
Horiz. %	149.58%	61.48%	150.98%	49.30%	104.48%	103.78%	100.00%	-
P/NAPS	0.61	0.72	0.77	1.00	0.45	0.43	0.47	4.43%
YoY %	-15.28%	-6.49%	-23.00%	122.22%	4.65%	-8.51%	-	-
Horiz. %	129.79%	153.19%	163.83%	212.77%	95.74%	91.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	19/08/09	29/08/08	22/08/07	24/08/06	25/08/05	20/08/04	-
Price	1.49	1.17	1.26	1.34	1.24	1.58	1.34	-
P/RPS	0.73	0.67	0.70	0.79	0.37	0.42	0.44	8.79%
YoY %	8.96%	-4.29%	-11.39%	113.51%	-11.90%	-4.55%	-	-
Horiz. %	165.91%	152.27%	159.09%	179.55%	84.09%	95.45%	100.00%	-
P/EPS	7.01	11.84	7.83	16.92	6.62	4.52	5.99	2.65%
YoY %	-40.79%	51.21%	-53.72%	155.59%	46.46%	-24.54%	-	-
Horiz. %	117.03%	197.66%	130.72%	282.47%	110.52%	75.46%	100.00%	-
EY	14.27	8.44	12.78	5.91	15.11	22.13	16.70	-2.58%
YoY %	69.08%	-33.96%	116.24%	-60.89%	-31.72%	32.51%	-	-
Horiz. %	85.45%	50.54%	76.53%	35.39%	90.48%	132.51%	100.00%	-
DY	8.39	4.27	9.92	3.73	8.06	6.33	7.46	1.97%
YoY %	96.49%	-56.96%	165.95%	-53.72%	27.33%	-15.15%	-	-
Horiz. %	112.47%	57.24%	132.98%	50.00%	108.04%	84.85%	100.00%	-
P/NAPS	0.78	0.74	0.83	0.94	0.41	0.50	0.45	9.59%
YoY %	5.41%	-10.84%	-11.70%	129.27%	-18.00%	11.11%	-	-
Horiz. %	173.33%	164.44%	184.44%	208.89%	91.11%	111.11%	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