[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 77.25%
YoY- 53.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 402,726 378,006 293,612 328,648 269,852 238,452 233,766 9.48%
PBT 47,070 25,722 23,723 36,754 24,827 26,007 19,981 15.33%
Tax -9,556 -7,454 -6,657 -5,632 -5,074 -8,083 -6,984 5.35%
NP 37,514 18,268 17,066 31,122 19,753 17,924 12,997 19.30%
-
NP to SH 35,773 17,586 16,508 30,736 20,044 19,257 12,997 18.36%
-
Tax Rate 20.30% 28.98% 28.06% 15.32% 20.44% 31.08% 34.95% -
Total Cost 365,212 359,738 276,546 297,526 250,099 220,528 220,769 8.74%
-
Net Worth 671,021 630,609 528,537 557,397 531,998 544,868 508,275 4.73%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 27,774 11,102 8,808 8,791 8,956 9,329 5,802 29.78%
Div Payout % 77.64% 63.13% 53.36% 28.60% 44.68% 48.45% 44.64% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 671,021 630,609 528,537 557,397 531,998 544,868 508,275 4.73%
NOSH 444,385 444,090 176,179 175,835 179,124 186,598 116,044 25.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.32% 4.83% 5.81% 9.47% 7.32% 7.52% 5.56% -
ROE 5.33% 2.79% 3.12% 5.51% 3.77% 3.53% 2.56% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.63 85.12 166.66 186.91 150.65 127.79 201.44 -12.45%
EPS 8.05 3.96 3.79 17.48 11.19 10.32 11.20 -5.35%
DPS 6.25 2.50 5.00 5.00 5.00 5.00 5.00 3.78%
NAPS 1.51 1.42 3.00 3.17 2.97 2.92 4.38 -16.24%
Adjusted Per Share Value based on latest NOSH - 176,508
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.67 85.10 66.10 73.99 60.75 53.69 52.63 9.48%
EPS 8.05 3.96 3.72 6.92 4.51 4.34 2.93 18.32%
DPS 6.25 2.50 1.98 1.98 2.02 2.10 1.31 29.71%
NAPS 1.5107 1.4198 1.19 1.2549 1.1977 1.2267 1.1443 4.73%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.16 1.42 1.34 1.35 1.40 1.06 1.80 -
P/RPS 1.28 1.67 0.80 0.72 0.93 0.83 0.89 6.23%
P/EPS 14.41 35.86 14.30 7.72 12.51 10.27 16.07 -1.79%
EY 6.94 2.79 6.99 12.95 7.99 9.74 6.22 1.84%
DY 5.39 1.76 3.73 3.70 3.57 4.72 2.78 11.65%
P/NAPS 0.77 1.00 0.45 0.43 0.47 0.36 0.41 11.06%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 21/08/02 -
Price 1.26 1.34 1.24 1.58 1.34 1.45 1.89 -
P/RPS 1.39 1.57 0.74 0.85 0.89 1.13 0.94 6.73%
P/EPS 15.65 33.84 13.23 9.04 11.97 14.05 16.88 -1.25%
EY 6.39 2.96 7.56 11.06 8.35 7.12 5.93 1.25%
DY 4.96 1.87 4.03 3.16 3.73 3.45 2.65 11.00%
P/NAPS 0.83 0.94 0.41 0.50 0.45 0.50 0.43 11.57%

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