[KIANJOO] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -9.69%

YoY- -43.67%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	875,601	875,527	787,216	656,987	654,957	575,684	505,068	9.59%
YoY %	0.01%	11.22%	19.82%	0.31%	13.77%	13.98%	-	-
Horiz. %	173.36%	173.35%	155.86%	130.08%	129.68%	113.98%	100.00%	-
PBT	68,491	90,241	61,346	43,111	69,594	56,510	52,491	4.52%
YoY %	-24.10%	47.10%	42.30%	-38.05%	23.15%	7.66%	-	-
Horiz. %	130.48%	171.92%	116.87%	82.13%	132.58%	107.66%	100.00%	-
Tax	-14,466	-17,797	-14,489	-13,331	-17,995	-6,724	-6,453	14.38%
YoY %	18.72%	-22.83%	-8.69%	25.92%	-167.62%	-4.20%	-	-
Horiz. %	224.17%	275.79%	224.53%	206.59%	278.86%	104.20%	100.00%	-
NP	54,025	72,444	46,857	29,780	51,599	49,786	46,038	2.69%
YoY %	-25.43%	54.61%	57.34%	-42.29%	3.64%	8.14%	-	-
Horiz. %	117.35%	157.36%	101.78%	64.69%	112.08%	108.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,776	69,501	45,027	28,918	51,333	49,118	46,038	0.96%
YoY %	-29.82%	54.35%	55.71%	-43.67%	4.51%	6.69%	-	-
Horiz. %	105.95%	150.96%	97.80%	62.81%	111.50%	106.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.12%	19.72%	23.62%	30.92%	25.86%	11.90%	12.29%	-
YoY %	7.10%	-16.51%	-23.61%	19.57%	117.31%	-3.17%	-	-
Horiz. %	171.85%	160.46%	192.19%	251.59%	210.41%	96.83%	100.00%	-
Total Cost	821,576	803,083	740,359	627,207	603,358	525,898	459,030	10.17%
YoY %	2.30%	8.47%	18.04%	3.95%	14.73%	14.57%	-	-
Horiz. %	178.98%	174.95%	161.29%	136.64%	131.44%	114.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	817,053	693,084	662,410	619,040	590,053	539,465	532,372	7.39%
YoY %	17.89%	4.63%	7.01%	4.91%	9.38%	1.33%	-	-
Horiz. %	153.47%	130.19%	124.43%	116.28%	110.83%	101.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	22,202	38,874	22,228	21,951	9,022	17,687	18,294	3.27%
YoY %	-42.89%	74.89%	1.26%	143.31%	-48.99%	-3.32%	-	-
Horiz. %	121.36%	212.50%	121.50%	119.99%	49.32%	96.68%	100.00%	-
Div Payout %	45.52%	55.93%	49.37%	75.91%	17.58%	36.01%	39.74%	-
YoY %	-18.61%	13.29%	-34.96%	331.80%	-51.18%	-9.39%	-	-
Horiz. %	114.54%	140.74%	124.23%	191.02%	44.24%	90.61%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	817,053	693,084	662,410	619,040	590,053	539,465	532,372	7.39%
YoY %	17.89%	4.63%	7.01%	4.91%	9.38%	1.33%	-	-
Horiz. %	153.47%	130.19%	124.43%	116.28%	110.83%	101.33%	100.00%	-
NOSH	444,050	444,284	444,570	439,036	180,444	176,873	182,945	15.91%
YoY %	-0.05%	-0.06%	1.26%	143.31%	2.02%	-3.32%	-	-
Horiz. %	242.72%	242.85%	243.01%	239.98%	98.63%	96.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	6.17%	8.27%	5.95%	4.53%	7.88%	8.65%	9.12%	-
YoY %	-25.39%	38.99%	31.35%	-42.51%	-8.90%	-5.15%	-	-
Horiz. %	67.65%	90.68%	65.24%	49.67%	86.40%	94.85%	100.00%	-
ROE	5.97%	10.03%	6.80%	4.67%	8.70%	9.10%	8.65%	-
YoY %	-40.48%	47.50%	45.61%	-46.32%	-4.40%	5.20%	-	-
Horiz. %	69.02%	115.95%	78.61%	53.99%	100.58%	105.20%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	197.18	197.06	177.07	149.64	362.97	325.48	276.08	-5.45%
YoY %	0.06%	11.29%	18.33%	-58.77%	11.52%	17.89%	-	-
Horiz. %	71.42%	71.38%	64.14%	54.20%	131.47%	117.89%	100.00%	-
EPS	10.98	15.65	10.17	6.59	11.92	28.15	26.41	-13.59%
YoY %	-29.84%	53.88%	54.32%	-44.71%	-57.66%	6.59%	-	-
Horiz. %	41.58%	59.26%	38.51%	24.95%	45.13%	106.59%	100.00%	-
DPS	5.00	8.75	5.00	5.00	5.00	10.00	10.00	-10.90%
YoY %	-42.86%	75.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	87.50%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.84	1.56	1.49	1.41	3.27	3.05	2.91	-7.34%
YoY %	17.95%	4.70%	5.67%	-56.88%	7.21%	4.81%	-	-
Horiz. %	63.23%	53.61%	51.20%	48.45%	112.37%	104.81%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 435,339
RPS	197.13	197.12	177.23	147.91	147.46	129.61	113.71	9.59%
YoY %	0.01%	11.22%	19.82%	0.31%	13.77%	13.98%	-	-
Horiz. %	173.36%	173.35%	155.86%	130.08%	129.68%	113.98%	100.00%	-
EPS	10.98	15.65	10.14	6.51	11.56	11.06	10.37	0.95%
YoY %	-29.84%	54.34%	55.76%	-43.69%	4.52%	6.65%	-	-
Horiz. %	105.88%	150.92%	97.78%	62.78%	111.48%	106.65%	100.00%	-
DPS	5.00	8.75	5.00	4.94	2.03	3.98	4.12	3.27%
YoY %	-42.86%	75.00%	1.21%	143.35%	-48.99%	-3.40%	-	-
Horiz. %	121.36%	212.38%	121.36%	119.90%	49.27%	96.60%	100.00%	-
NAPS	1.8395	1.5604	1.4914	1.3937	1.3284	1.2146	1.1986	7.39%
YoY %	17.89%	4.63%	7.01%	4.92%	9.37%	1.33%	-	-
Horiz. %	153.47%	130.19%	124.43%	116.28%	110.83%	101.33%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	1.17	1.17	1.70	1.22	1.51	1.41	1.57	-
P/RPS	0.59	0.59	0.96	0.82	0.42	0.43	0.57	0.57%
YoY %	0.00%	-38.54%	17.07%	95.24%	-2.33%	-24.56%	-	-
Horiz. %	103.51%	103.51%	168.42%	143.86%	73.68%	75.44%	100.00%	-
P/EPS	10.65	7.48	16.78	18.52	5.31	5.08	6.24	9.30%
YoY %	42.38%	-55.42%	-9.40%	248.78%	4.53%	-18.59%	-	-
Horiz. %	170.67%	119.87%	268.91%	296.79%	85.10%	81.41%	100.00%	-
EY	9.39	13.37	5.96	5.40	18.84	19.70	16.03	-8.52%
YoY %	-29.77%	124.33%	10.37%	-71.34%	-4.37%	22.89%	-	-
Horiz. %	58.58%	83.41%	37.18%	33.69%	117.53%	122.89%	100.00%	-
DY	4.27	7.48	2.94	4.10	3.31	7.09	6.37	-6.44%
YoY %	-42.91%	154.42%	-28.29%	23.87%	-53.31%	11.30%	-	-
Horiz. %	67.03%	117.43%	46.15%	64.36%	51.96%	111.30%	100.00%	-
P/NAPS	0.64	0.75	1.14	0.87	0.46	0.46	0.54	2.86%
YoY %	-14.67%	-34.21%	31.03%	89.13%	0.00%	-14.81%	-	-
Horiz. %	118.52%	138.89%	211.11%	161.11%	85.19%	85.19%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	26/02/09	28/02/08	28/02/07	28/02/06	28/02/05	26/02/04	-
Price	1.20	1.22	1.24	1.19	1.61	1.33	1.70	-
P/RPS	0.61	0.62	0.70	0.80	0.44	0.41	0.62	-0.27%
YoY %	-1.61%	-11.43%	-12.50%	81.82%	7.32%	-33.87%	-	-
Horiz. %	98.39%	100.00%	112.90%	129.03%	70.97%	66.13%	100.00%	-
P/EPS	10.92	7.80	12.24	18.07	5.66	4.79	6.76	8.31%
YoY %	40.00%	-36.27%	-32.26%	219.26%	18.16%	-29.14%	-	-
Horiz. %	161.54%	115.38%	181.07%	267.31%	83.73%	70.86%	100.00%	-
EY	9.15	12.82	8.17	5.54	17.67	20.88	14.80	-7.69%
YoY %	-28.63%	56.92%	47.47%	-68.65%	-15.37%	41.08%	-	-
Horiz. %	61.82%	86.62%	55.20%	37.43%	119.39%	141.08%	100.00%	-
DY	4.17	7.17	4.03	4.20	3.11	7.52	5.88	-5.56%
YoY %	-41.84%	77.92%	-4.05%	35.05%	-58.64%	27.89%	-	-
Horiz. %	70.92%	121.94%	68.54%	71.43%	52.89%	127.89%	100.00%	-
P/NAPS	0.65	0.78	0.83	0.84	0.49	0.44	0.58	1.91%
YoY %	-16.67%	-6.02%	-1.19%	71.43%	11.36%	-24.14%	-	-
Horiz. %	112.07%	134.48%	143.10%	144.83%	84.48%	75.86%	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