[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.81%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 378,006 293,612 328,648 269,852 238,452 233,766 250,234 7.11%
PBT 25,722 23,723 36,754 24,827 26,007 19,981 17,016 7.12%
Tax -7,454 -6,657 -5,632 -5,074 -8,083 -6,984 -4,691 8.02%
NP 18,268 17,066 31,122 19,753 17,924 12,997 12,325 6.77%
-
NP to SH 17,586 16,508 30,736 20,044 19,257 12,997 12,325 6.10%
-
Tax Rate 28.98% 28.06% 15.32% 20.44% 31.08% 34.95% 27.57% -
Total Cost 359,738 276,546 297,526 250,099 220,528 220,769 237,909 7.13%
-
Net Worth 630,609 528,537 557,397 531,998 544,868 508,275 467,658 5.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 11,102 8,808 8,791 8,956 9,329 5,802 - -
Div Payout % 63.13% 53.36% 28.60% 44.68% 48.45% 44.64% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 630,609 528,537 557,397 531,998 544,868 508,275 467,658 5.10%
NOSH 444,090 176,179 175,835 179,124 186,598 116,044 115,186 25.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.83% 5.81% 9.47% 7.32% 7.52% 5.56% 4.93% -
ROE 2.79% 3.12% 5.51% 3.77% 3.53% 2.56% 2.64% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.12 166.66 186.91 150.65 127.79 201.44 217.24 -14.45%
EPS 3.96 3.79 17.48 11.19 10.32 11.20 10.70 -15.26%
DPS 2.50 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.42 3.00 3.17 2.97 2.92 4.38 4.06 -16.05%
Adjusted Per Share Value based on latest NOSH - 177,801
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.10 66.10 73.99 60.75 53.69 52.63 56.34 7.11%
EPS 3.96 3.72 6.92 4.51 4.34 2.93 2.77 6.13%
DPS 2.50 1.98 1.98 2.02 2.10 1.31 0.00 -
NAPS 1.4198 1.19 1.2549 1.1977 1.2267 1.1443 1.0529 5.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.42 1.34 1.35 1.40 1.06 1.80 1.48 -
P/RPS 1.67 0.80 0.72 0.93 0.83 0.89 0.68 16.14%
P/EPS 35.86 14.30 7.72 12.51 10.27 16.07 13.83 17.20%
EY 2.79 6.99 12.95 7.99 9.74 6.22 7.23 -14.66%
DY 1.76 3.73 3.70 3.57 4.72 2.78 0.00 -
P/NAPS 1.00 0.45 0.43 0.47 0.36 0.41 0.36 18.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 21/08/02 20/08/01 -
Price 1.34 1.24 1.58 1.34 1.45 1.89 1.61 -
P/RPS 1.57 0.74 0.85 0.89 1.13 0.94 0.74 13.34%
P/EPS 33.84 13.23 9.04 11.97 14.05 16.88 15.05 14.45%
EY 2.96 7.56 11.06 8.35 7.12 5.93 6.65 -12.61%
DY 1.87 4.03 3.16 3.73 3.45 2.65 0.00 -
P/NAPS 0.94 0.41 0.50 0.45 0.50 0.43 0.40 15.29%

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