[KIANJOO] YoY 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- -22.12%

YoY- 47.77%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	204,723	198,413	153,782	164,331	136,182	120,653	115,095	10.06%
YoY %	3.18%	29.02%	-6.42%	20.67%	12.87%	4.83%	-	-
Horiz. %	177.87%	172.39%	133.61%	142.78%	118.32%	104.83%	100.00%	-
PBT	26,955	16,087	6,185	16,205	10,577	12,579	9,395	19.18%
YoY %	67.56%	160.10%	-61.83%	53.21%	-15.92%	33.89%	-	-
Horiz. %	286.91%	171.23%	65.83%	172.49%	112.58%	133.89%	100.00%	-
Tax	-4,905	-3,550	-2,990	-2,700	-1,487	-4,053	-3,366	6.47%
YoY %	-38.17%	-18.73%	-10.74%	-81.57%	63.31%	-20.41%	-	-
Horiz. %	145.72%	105.47%	88.83%	80.21%	44.18%	120.41%	100.00%	-
NP	22,050	12,537	3,195	13,505	9,090	8,526	6,029	24.10%
YoY %	75.88%	292.39%	-76.34%	48.57%	6.62%	41.42%	-	-
Horiz. %	365.73%	207.94%	52.99%	224.00%	150.77%	141.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,222	12,087	2,806	13,505	9,139	9,135	6,029	23.31%
YoY %	75.58%	330.76%	-79.22%	47.77%	0.04%	51.52%	-	-
Horiz. %	352.00%	200.48%	46.54%	224.00%	151.58%	151.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.20%	22.07%	48.34%	16.66%	14.06%	32.22%	35.83%	-
YoY %	-17.54%	-54.34%	190.16%	18.49%	-56.36%	-10.08%	-	-
Horiz. %	50.80%	61.60%	134.91%	46.50%	39.24%	89.92%	100.00%	-
Total Cost	182,673	185,876	150,587	150,826	127,092	112,127	109,066	8.96%
YoY %	-1.72%	23.43%	-0.16%	18.67%	13.35%	2.81%	-	-
Horiz. %	167.49%	170.43%	138.07%	138.29%	116.53%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	670,402	631,012	478,295	559,532	528,070	543,262	480,127	5.71%
YoY %	6.24%	31.93%	-14.52%	5.96%	-2.80%	13.15%	-	-
Horiz. %	139.63%	131.43%	99.62%	116.54%	109.99%	113.15%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	27,748	11,109	7,971	8,825	8,890	9,302	5,480	31.00%
YoY %	149.78%	39.37%	-9.68%	-0.73%	-4.43%	69.74%	-	-
Horiz. %	506.35%	202.72%	145.46%	161.04%	162.23%	169.74%	100.00%	-
Div Payout %	130.75%	91.91%	284.09%	65.35%	97.28%	101.83%	90.91%	-
YoY %	42.26%	-67.65%	334.72%	-32.82%	-4.47%	12.01%	-	-
Horiz. %	143.82%	101.10%	312.50%	71.88%	107.01%	112.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	670,402	631,012	478,295	559,532	528,070	543,262	480,127	5.71%
YoY %	6.24%	31.93%	-14.52%	5.96%	-2.80%	13.15%	-	-
Horiz. %	139.63%	131.43%	99.62%	116.54%	109.99%	113.15%	100.00%	-
NOSH	443,974	444,374	159,431	176,508	177,801	186,048	109,618	26.22%
YoY %	-0.09%	178.72%	-9.67%	-0.73%	-4.43%	69.72%	-	-
Horiz. %	405.02%	405.38%	145.44%	161.02%	162.20%	169.72%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.77%	6.32%	2.08%	8.22%	6.67%	7.07%	5.24%	-
YoY %	70.41%	203.85%	-74.70%	23.24%	-5.66%	34.92%	-	-
Horiz. %	205.53%	120.61%	39.69%	156.87%	127.29%	134.92%	100.00%	-
ROE	3.17%	1.92%	0.59%	2.41%	1.73%	1.68%	1.26%	-
YoY %	65.10%	225.42%	-75.52%	39.31%	2.98%	33.33%	-	-
Horiz. %	251.59%	152.38%	46.83%	191.27%	137.30%	133.33%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	46.11	44.65	96.46	93.10	76.59	64.85	105.00	-12.80%
YoY %	3.27%	-53.71%	3.61%	21.56%	18.10%	-38.24%	-	-
Horiz. %	43.91%	42.52%	91.87%	88.67%	72.94%	61.76%	100.00%	-
EPS	4.78	2.72	0.64	7.59	5.14	4.91	5.50	-2.30%
YoY %	75.74%	325.00%	-91.57%	47.67%	4.68%	-10.73%	-	-
Horiz. %	86.91%	49.45%	11.64%	138.00%	93.45%	89.27%	100.00%	-
DPS	6.25	2.50	5.00	5.00	5.00	5.00	5.00	3.78%
YoY %	150.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.51	1.42	3.00	3.17	2.97	2.92	4.38	-16.24%
YoY %	6.34%	-52.67%	-5.36%	6.73%	1.71%	-33.33%	-	-
Horiz. %	34.47%	32.42%	68.49%	72.37%	67.81%	66.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 176,508
RPS	46.09	44.67	34.62	37.00	30.66	27.16	25.91	10.06%
YoY %	3.18%	29.03%	-6.43%	20.68%	12.89%	4.82%	-	-
Horiz. %	177.88%	172.40%	133.62%	142.80%	118.33%	104.82%	100.00%	-
EPS	4.78	2.72	0.63	3.04	2.06	2.06	1.36	23.28%
YoY %	75.74%	331.75%	-79.28%	47.57%	0.00%	51.47%	-	-
Horiz. %	351.47%	200.00%	46.32%	223.53%	151.47%	151.47%	100.00%	-
DPS	6.25	2.50	1.79	1.99	2.00	2.09	1.23	31.08%
YoY %	150.00%	39.66%	-10.05%	-0.50%	-4.31%	69.92%	-	-
Horiz. %	508.13%	203.25%	145.53%	161.79%	162.60%	169.92%	100.00%	-
NAPS	1.5093	1.4207	1.0768	1.2597	1.1889	1.2231	1.081	5.71%
YoY %	6.24%	31.94%	-14.52%	5.96%	-2.80%	13.15%	-	-
Horiz. %	139.62%	131.42%	99.61%	116.53%	109.98%	113.15%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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	2.52	3.18	1.39	1.45	1.83	1.63	1.71	6.66%
YoY %	-20.75%	128.78%	-4.14%	-20.77%	12.27%	-4.68%	-	-
Horiz. %	147.37%	185.96%	81.29%	84.80%	107.02%	95.32%	100.00%	-
P/EPS	24.27	52.21	76.14	17.64	27.24	21.59	32.73	-4.85%
YoY %	-53.51%	-31.43%	331.63%	-35.24%	26.17%	-34.04%	-	-
Horiz. %	74.15%	159.52%	232.63%	53.90%	83.23%	65.96%	100.00%	-
EY	4.12	1.92	1.31	5.67	3.67	4.63	3.06	5.07%
YoY %	114.58%	46.56%	-76.90%	54.50%	-20.73%	51.31%	-	-
Horiz. %	134.64%	62.75%	42.81%	185.29%	119.93%	151.31%	100.00%	-
DY	5.39	1.76	3.73	3.70	3.57	4.72	2.78	11.65%
YoY %	206.25%	-52.82%	0.81%	3.64%	-24.36%	69.78%	-	-
Horiz. %	193.88%	63.31%	134.17%	133.09%	128.42%	169.78%	100.00%	-
P/NAPS	0.77	1.00	0.45	0.43	0.47	0.36	0.41	11.06%
YoY %	-23.00%	122.22%	4.65%	-8.51%	30.56%	-12.20%	-	-
Horiz. %	187.80%	243.90%	109.76%	104.88%	114.63%	87.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
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	2.73	3.00	1.29	1.70	1.75	2.24	1.80	7.18%
YoY %	-9.00%	132.56%	-24.12%	-2.86%	-21.88%	24.44%	-	-
Horiz. %	151.67%	166.67%	71.67%	94.44%	97.22%	124.44%	100.00%	-
P/EPS	26.36	49.26	70.45	20.65	26.07	29.53	34.36	-4.31%
YoY %	-46.49%	-30.08%	241.16%	-20.79%	-11.72%	-14.06%	-	-
Horiz. %	76.72%	143.36%	205.03%	60.10%	75.87%	85.94%	100.00%	-
EY	3.79	2.03	1.42	4.84	3.84	3.39	2.91	4.49%
YoY %	86.70%	42.96%	-70.66%	26.04%	13.27%	16.49%	-	-
Horiz. %	130.24%	69.76%	48.80%	166.32%	131.96%	116.49%	100.00%	-
DY	4.96	1.87	4.03	3.16	3.73	3.45	2.65	11.00%
YoY %	165.24%	-53.60%	27.53%	-15.28%	8.12%	30.19%	-	-
Horiz. %	187.17%	70.57%	152.08%	119.25%	140.75%	130.19%	100.00%	-
P/NAPS	0.83	0.94	0.41	0.50	0.45	0.50	0.43	11.57%
YoY %	-11.70%	129.27%	-18.00%	11.11%	-10.00%	16.28%	-	-
Horiz. %	193.02%	218.60%	95.35%	116.28%	104.65%	116.28%	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