[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 219.8%

YoY- 6.53%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	453,870	390,761	402,726	378,006	293,612	328,648	269,852	9.04%
YoY %	16.15%	-2.97%	6.54%	28.74%	-10.66%	21.79%	-	-
Horiz. %	168.19%	144.81%	149.24%	140.08%	108.80%	121.79%	100.00%	-
PBT	58,722	30,904	47,070	25,722	23,723	36,754	24,827	15.42%
YoY %	90.01%	-34.34%	83.00%	8.43%	-35.45%	48.04%	-	-
Horiz. %	236.52%	124.48%	189.59%	103.60%	95.55%	148.04%	100.00%	-
Tax	-11,096	-6,800	-9,556	-7,454	-6,657	-5,632	-5,074	13.92%
YoY %	-63.18%	28.84%	-28.20%	-11.97%	-18.20%	-11.00%	-	-
Horiz. %	218.68%	134.02%	188.33%	146.91%	131.20%	111.00%	100.00%	-
NP	47,626	24,104	37,514	18,268	17,066	31,122	19,753	15.79%
YoY %	97.59%	-35.75%	105.35%	7.04%	-45.16%	57.56%	-	-
Horiz. %	241.11%	122.03%	189.92%	92.48%	86.40%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,226	21,954	35,773	17,586	16,508	30,736	20,044	15.34%
YoY %	115.11%	-38.63%	103.42%	6.53%	-46.29%	53.34%	-	-
Horiz. %	235.61%	109.53%	178.47%	87.74%	82.36%	153.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	22.00%	20.30%	28.98%	28.06%	15.32%	20.44%	-
YoY %	-14.09%	8.37%	-29.95%	3.28%	83.16%	-25.05%	-	-
Horiz. %	92.47%	107.63%	99.32%	141.78%	137.28%	74.95%	100.00%	-
Total Cost	406,244	366,657	365,212	359,738	276,546	297,526	250,099	8.41%
YoY %	10.80%	0.40%	1.52%	30.08%	-7.05%	18.96%	-	-
Horiz. %	162.43%	146.60%	146.03%	143.84%	110.57%	118.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,000	702,172	671,021	630,609	528,537	557,397	531,998	8.18%
YoY %	21.48%	4.64%	6.41%	19.31%	-5.18%	4.77%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.35%	104.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	27,766	11,110	27,774	11,102	8,808	8,791	8,956	20.74%
YoY %	149.92%	-60.00%	150.17%	26.04%	0.19%	-1.84%	-	-
Horiz. %	310.03%	124.05%	310.12%	123.96%	98.35%	98.16%	100.00%	-
Div Payout %	58.80%	50.61%	77.64%	63.13%	53.36%	28.60%	44.68%	-
YoY %	16.18%	-34.81%	22.98%	18.31%	86.57%	-35.99%	-	-
Horiz. %	131.60%	113.27%	173.77%	141.29%	119.43%	64.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	853,000	702,172	671,021	630,609	528,537	557,397	531,998	8.18%
YoY %	21.48%	4.64%	6.41%	19.31%	-5.18%	4.77%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.35%	104.77%	100.00%	-
NOSH	444,270	444,412	444,385	444,090	176,179	175,835	179,124	16.33%
YoY %	-0.03%	0.01%	0.07%	152.07%	0.20%	-1.84%	-	-
Horiz. %	248.02%	248.10%	248.09%	247.92%	98.36%	98.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.49%	6.17%	9.32%	4.83%	5.81%	9.47%	7.32%	-
YoY %	70.02%	-33.80%	92.96%	-16.87%	-38.65%	29.37%	-	-
Horiz. %	143.31%	84.29%	127.32%	65.98%	79.37%	129.37%	100.00%	-
ROE	5.54%	3.13%	5.33%	2.79%	3.12%	5.51%	3.77%	-
YoY %	77.00%	-41.28%	91.04%	-10.58%	-43.38%	46.15%	-	-
Horiz. %	146.95%	83.02%	141.38%	74.01%	82.76%	146.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	102.16	87.93	90.63	85.12	166.66	186.91	150.65	-6.26%
YoY %	16.18%	-2.98%	6.47%	-48.93%	-10.83%	24.07%	-	-
Horiz. %	67.81%	58.37%	60.16%	56.50%	110.63%	124.07%	100.00%	-
EPS	10.63	4.94	8.05	3.96	3.79	17.48	11.19	-0.85%
YoY %	115.18%	-38.63%	103.28%	4.49%	-78.32%	56.21%	-	-
Horiz. %	95.00%	44.15%	71.94%	35.39%	33.87%	156.21%	100.00%	-
DPS	6.25	2.50	6.25	2.50	5.00	5.00	5.00	3.78%
YoY %	150.00%	-60.00%	150.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	50.00%	125.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.92	1.58	1.51	1.42	3.00	3.17	2.97	-7.00%
YoY %	21.52%	4.64%	6.34%	-52.67%	-5.36%	6.73%	-	-
Horiz. %	64.65%	53.20%	50.84%	47.81%	101.01%	106.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 444,374
RPS	102.18	87.98	90.67	85.10	66.10	73.99	60.75	9.04%
YoY %	16.14%	-2.97%	6.55%	28.74%	-10.66%	21.79%	-	-
Horiz. %	168.20%	144.82%	149.25%	140.08%	108.81%	121.79%	100.00%	-
EPS	10.63	4.94	8.05	3.96	3.72	6.92	4.51	15.35%
YoY %	115.18%	-38.63%	103.28%	6.45%	-46.24%	53.44%	-	-
Horiz. %	235.70%	109.53%	178.49%	87.80%	82.48%	153.44%	100.00%	-
DPS	6.25	2.50	6.25	2.50	1.98	1.98	2.02	20.70%
YoY %	150.00%	-60.00%	150.00%	26.26%	0.00%	-1.98%	-	-
Horiz. %	309.41%	123.76%	309.41%	123.76%	98.02%	98.02%	100.00%	-
NAPS	1.9204	1.5809	1.5107	1.4198	1.19	1.2549	1.1977	8.18%
YoY %	21.48%	4.65%	6.40%	19.31%	-5.17%	4.78%	-	-
Horiz. %	160.34%	131.99%	126.13%	118.54%	99.36%	104.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.17	1.14	1.16	1.42	1.34	1.35	1.40	-
P/RPS	1.15	1.30	1.28	1.67	0.80	0.72	0.93	3.60%
YoY %	-11.54%	1.56%	-23.35%	108.75%	11.11%	-22.58%	-	-
Horiz. %	123.66%	139.78%	137.63%	179.57%	86.02%	77.42%	100.00%	-
P/EPS	11.01	23.08	14.41	35.86	14.30	7.72	12.51	-2.10%
YoY %	-52.30%	60.17%	-59.82%	150.77%	85.23%	-38.29%	-	-
Horiz. %	88.01%	184.49%	115.19%	286.65%	114.31%	61.71%	100.00%	-
EY	9.09	4.33	6.94	2.79	6.99	12.95	7.99	2.17%
YoY %	109.93%	-37.61%	148.75%	-60.09%	-46.02%	62.08%	-	-
Horiz. %	113.77%	54.19%	86.86%	34.92%	87.48%	162.08%	100.00%	-
DY	5.34	2.19	5.39	1.76	3.73	3.70	3.57	6.93%
YoY %	143.84%	-59.37%	206.25%	-52.82%	0.81%	3.64%	-	-
Horiz. %	149.58%	61.34%	150.98%	49.30%	104.48%	103.64%	100.00%	-
P/NAPS	0.61	0.72	0.77	1.00	0.45	0.43	0.47	4.43%
YoY %	-15.28%	-6.49%	-23.00%	122.22%	4.65%	-8.51%	-	-
Horiz. %	129.79%	153.19%	163.83%	212.77%	95.74%	91.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	19/08/09	29/08/08	22/08/07	24/08/06	25/08/05	20/08/04	-
Price	1.49	1.17	1.26	1.34	1.24	1.58	1.34	-
P/RPS	1.46	1.33	1.39	1.57	0.74	0.85	0.89	8.59%
YoY %	9.77%	-4.32%	-11.46%	112.16%	-12.94%	-4.49%	-	-
Horiz. %	164.04%	149.44%	156.18%	176.40%	83.15%	95.51%	100.00%	-
P/EPS	14.02	23.68	15.65	33.84	13.23	9.04	11.97	2.66%
YoY %	-40.79%	51.31%	-53.75%	155.78%	46.35%	-24.48%	-	-
Horiz. %	117.13%	197.83%	130.74%	282.71%	110.53%	75.52%	100.00%	-
EY	7.13	4.22	6.39	2.96	7.56	11.06	8.35	-2.59%
YoY %	68.96%	-33.96%	115.88%	-60.85%	-31.65%	32.46%	-	-
Horiz. %	85.39%	50.54%	76.53%	35.45%	90.54%	132.46%	100.00%	-
DY	4.19	2.14	4.96	1.87	4.03	3.16	3.73	1.95%
YoY %	95.79%	-56.85%	165.24%	-53.60%	27.53%	-15.28%	-	-
Horiz. %	112.33%	57.37%	132.98%	50.13%	108.04%	84.72%	100.00%	-
P/NAPS	0.78	0.74	0.83	0.94	0.41	0.50	0.45	9.59%
YoY %	5.41%	-10.84%	-11.70%	129.27%	-18.00%	11.11%	-	-
Horiz. %	173.33%	164.44%	184.44%	208.89%	91.11%	111.11%	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