[KIANJOO] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.76%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 785,574 632,169 660,356 568,673 497,214 476,065 491,884 8.11%
PBT 61,944 46,944 74,160 57,278 59,693 44,181 37,265 8.83%
Tax -16,546 -13,589 -13,450 -11,230 -16,384 -14,041 -12,918 4.20%
NP 45,397 33,354 60,709 46,048 43,309 30,140 24,346 10.93%
-
NP to SH 43,882 32,020 61,013 45,602 45,717 30,140 24,346 10.31%
-
Tax Rate 26.71% 28.95% 18.14% 19.61% 27.45% 31.78% 34.67% -
Total Cost 740,177 598,814 599,646 522,625 453,905 445,925 467,537 7.95%
-
Net Worth 635,143 553,766 567,580 525,107 550,663 505,424 483,080 4.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 14,805 12,305 11,861 - - - - -
Div Payout % 33.74% 38.43% 19.44% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 635,143 553,766 567,580 525,107 550,663 505,424 483,080 4.66%
NOSH 444,156 184,588 177,924 175,035 183,554 115,923 115,569 25.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.78% 5.28% 9.19% 8.10% 8.71% 6.33% 4.95% -
ROE 6.91% 5.78% 10.75% 8.68% 8.30% 5.96% 5.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 176.87 342.47 371.14 324.89 270.88 410.67 425.62 -13.60%
EPS 9.88 7.32 34.12 26.05 24.91 26.00 21.07 -11.85%
DPS 3.33 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.43 3.00 3.19 3.00 3.00 4.36 4.18 -16.36%
Adjusted Per Share Value based on latest NOSH - 169,784
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 176.86 142.33 148.67 128.03 111.94 107.18 110.74 8.11%
EPS 9.88 7.21 13.74 10.27 10.29 6.79 5.48 10.31%
DPS 3.33 2.77 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.2468 1.2779 1.1822 1.2398 1.1379 1.0876 4.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.48 1.22 1.51 1.17 1.40 1.68 1.41 -
P/RPS 0.84 0.36 0.41 0.36 0.52 0.41 0.33 16.84%
P/EPS 14.98 7.03 4.40 4.49 5.62 6.46 6.69 14.37%
EY 6.68 14.22 22.71 22.27 17.79 15.48 14.94 -12.54%
DY 2.25 5.46 4.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.41 0.47 0.39 0.47 0.39 0.34 20.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 19/11/01 -
Price 1.42 1.35 1.50 1.34 1.42 1.02 1.38 -
P/RPS 0.80 0.39 0.40 0.41 0.52 0.25 0.32 16.49%
P/EPS 14.37 7.78 4.37 5.14 5.70 3.92 6.55 13.98%
EY 6.96 12.85 22.86 19.44 17.54 25.49 15.27 -12.26%
DY 2.35 4.94 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.45 0.47 0.45 0.47 0.23 0.33 20.08%

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