[KIANJOO] YoY 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- -16.19%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 198,413 153,782 164,331 136,182 120,653 115,095 121,554 8.50%
PBT 16,087 6,185 16,205 10,577 12,579 9,395 8,029 12.27%
Tax -3,550 -2,990 -2,700 -1,487 -4,053 -3,366 -2,452 6.35%
NP 12,537 3,195 13,505 9,090 8,526 6,029 5,577 14.44%
-
NP to SH 12,087 2,806 13,505 9,139 9,135 6,029 5,577 13.75%
-
Tax Rate 22.07% 48.34% 16.66% 14.06% 32.22% 35.83% 30.54% -
Total Cost 185,876 150,587 150,826 127,092 112,127 109,066 115,977 8.17%
-
Net Worth 631,012 478,295 559,532 528,070 543,262 480,127 471,721 4.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 11,109 7,971 8,825 8,890 9,302 5,480 5,809 11.40%
Div Payout % 91.91% 284.09% 65.35% 97.28% 101.83% 90.91% 104.17% -
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 631,012 478,295 559,532 528,070 543,262 480,127 471,721 4.96%
NOSH 444,374 159,431 176,508 177,801 186,048 109,618 116,187 25.04%
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 6.32% 2.08% 8.22% 6.67% 7.07% 5.24% 4.59% -
ROE 1.92% 0.59% 2.41% 1.73% 1.68% 1.26% 1.18% -
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 44.65 96.46 93.10 76.59 64.85 105.00 104.62 -13.22%
EPS 2.72 0.64 7.59 5.14 4.91 5.50 4.80 -9.02%
DPS 2.50 5.00 5.00 5.00 5.00 5.00 5.00 -10.90%
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 44.67 34.62 37.00 30.66 27.16 25.91 27.37 8.50%
EPS 2.72 0.63 3.04 2.06 2.06 1.36 1.26 13.67%
DPS 2.50 1.79 1.99 2.00 2.09 1.23 1.31 11.36%
NAPS 1.4207 1.0768 1.2597 1.1889 1.2231 1.081 1.062 4.96%
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 3.18 1.39 1.45 1.83 1.63 1.71 1.41 14.50%
P/EPS 52.21 76.14 17.64 27.24 21.59 32.73 30.83 9.17%
EY 1.92 1.31 5.67 3.67 4.63 3.06 3.24 -8.34%
DY 1.76 3.73 3.70 3.57 4.72 2.78 3.38 -10.30%
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 3.00 1.29 1.70 1.75 2.24 1.80 1.54 11.74%
P/EPS 49.26 70.45 20.65 26.07 29.53 34.36 33.54 6.61%
EY 2.03 1.42 4.84 3.84 3.39 2.91 2.98 -6.19%
DY 1.87 4.03 3.16 3.73 3.45 2.65 3.11 -8.12%
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