[KIANJOO] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.94%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 211,175 180,515 166,620 156,653 134,459 123,283 118,679 10.07%
PBT 20,736 11,485 18,867 18,133 18,763 13,155 10,933 11.25%
Tax -4,956 -3,535 -4,070 -3,349 -4,205 -3,547 -4,998 -0.14%
NP 15,780 7,950 14,797 14,784 14,558 9,608 5,935 17.69%
-
NP to SH 15,326 7,507 14,639 14,160 15,031 9,608 5,935 17.12%
-
Tax Rate 23.90% 30.78% 21.57% 18.47% 22.41% 26.96% 45.71% -
Total Cost 195,395 172,565 151,823 141,869 119,901 113,675 112,744 9.59%
-
Net Worth 635,251 543,985 576,342 509,352 543,289 504,709 486,437 4.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 635,251 543,985 576,342 509,352 543,289 504,709 486,437 4.54%
NOSH 444,231 181,328 180,671 169,784 181,096 115,759 116,372 25.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.47% 4.40% 8.88% 9.44% 10.83% 7.79% 5.00% -
ROE 2.41% 1.38% 2.54% 2.78% 2.77% 1.90% 1.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.54 99.55 92.22 92.27 74.25 106.50 101.98 -11.93%
EPS 3.45 1.72 8.19 8.34 8.30 8.30 5.10 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 3.00 3.19 3.00 3.00 4.36 4.18 -16.36%
Adjusted Per Share Value based on latest NOSH - 169,784
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.54 40.64 37.51 35.27 30.27 27.76 26.72 10.07%
EPS 3.45 1.69 3.30 3.19 3.38 2.16 1.34 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4302 1.2247 1.2976 1.1468 1.2232 1.1363 1.0952 4.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.48 1.22 1.51 1.17 1.40 1.68 1.41 -
P/RPS 3.11 1.23 1.64 1.27 1.89 1.58 1.38 14.49%
P/EPS 42.90 29.47 18.64 14.03 16.87 20.24 27.65 7.59%
EY 2.33 3.39 5.37 7.13 5.93 4.94 3.62 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.41 0.47 0.39 0.47 0.39 0.34 20.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 19/11/01 -
Price 1.42 1.35 1.50 1.34 1.42 1.02 1.38 -
P/RPS 2.99 1.36 1.63 1.45 1.91 0.96 1.35 14.16%
P/EPS 41.16 32.61 18.51 16.07 17.11 12.29 27.06 7.23%
EY 2.43 3.07 5.40 6.22 5.85 8.14 3.70 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.45 0.47 0.45 0.47 0.23 0.33 20.08%

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