[KIANJOO] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.71%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 787,216 656,987 654,957 575,684 505,068 479,091 494,028 8.07%
PBT 61,346 43,111 69,594 56,510 52,491 38,641 41,907 6.55%
Tax -14,489 -13,331 -17,995 -6,724 -6,453 -11,142 -11,724 3.59%
NP 46,857 29,780 51,599 49,786 46,038 27,499 30,183 7.60%
-
NP to SH 45,027 28,918 51,333 49,118 46,038 30,613 30,183 6.89%
-
Tax Rate 23.62% 30.92% 25.86% 11.90% 12.29% 28.83% 27.98% -
Total Cost 740,359 627,207 603,358 525,898 459,030 451,592 463,845 8.10%
-
Net Worth 662,410 619,040 590,053 539,465 532,372 489,777 488,016 5.22%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,228 21,951 9,022 17,687 18,294 8,684 - -
Div Payout % 49.37% 75.91% 17.58% 36.01% 39.74% 28.37% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 662,410 619,040 590,053 539,465 532,372 489,777 488,016 5.22%
NOSH 444,570 439,036 180,444 176,873 182,945 173,680 115,643 25.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.95% 4.53% 7.88% 8.65% 9.12% 5.74% 6.11% -
ROE 6.80% 4.67% 8.70% 9.10% 8.65% 6.25% 6.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.07 149.64 362.97 325.48 276.08 275.85 427.20 -13.64%
EPS 10.17 6.59 11.92 28.15 26.41 15.84 26.10 -14.53%
DPS 5.00 5.00 5.00 10.00 10.00 5.00 0.00 -
NAPS 1.49 1.41 3.27 3.05 2.91 2.82 4.22 -15.92%
Adjusted Per Share Value based on latest NOSH - 177,566
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.23 147.91 147.46 129.61 113.71 107.86 111.23 8.06%
EPS 10.14 6.51 11.56 11.06 10.37 6.89 6.80 6.88%
DPS 5.00 4.94 2.03 3.98 4.12 1.96 0.00 -
NAPS 1.4914 1.3937 1.3284 1.2146 1.1986 1.1027 1.0987 5.22%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.70 1.22 1.51 1.41 1.57 1.04 1.60 -
P/RPS 0.96 0.82 0.42 0.43 0.57 0.38 0.37 17.21%
P/EPS 16.78 18.52 5.31 5.08 6.24 5.90 6.13 18.26%
EY 5.96 5.40 18.84 19.70 16.03 16.95 16.31 -15.43%
DY 2.94 4.10 3.31 7.09 6.37 4.81 0.00 -
P/NAPS 1.14 0.87 0.46 0.46 0.54 0.37 0.38 20.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 -
Price 1.24 1.19 1.61 1.33 1.70 0.93 1.35 -
P/RPS 0.70 0.80 0.44 0.41 0.62 0.34 0.32 13.92%
P/EPS 12.24 18.07 5.66 4.79 6.76 5.28 5.17 15.43%
EY 8.17 5.54 17.67 20.88 14.80 18.95 19.33 -13.36%
DY 4.03 4.20 3.11 7.52 5.88 5.38 0.00 -
P/NAPS 0.83 0.84 0.49 0.44 0.58 0.33 0.32 17.20%

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