[KIANJOO] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.8%
YoY- 104.16%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 259,592 234,139 243,273 211,175 180,515 166,620 156,653 8.77%
PBT 40,186 26,535 28,335 20,736 11,485 18,867 18,133 14.17%
Tax -7,495 -4,003 -6,039 -4,956 -3,535 -4,070 -3,349 14.36%
NP 32,691 22,532 22,296 15,780 7,950 14,797 14,784 14.13%
-
NP to SH 31,634 20,481 21,022 15,326 7,507 14,639 14,160 14.32%
-
Tax Rate 18.65% 15.09% 21.31% 23.90% 30.78% 21.57% 18.47% -
Total Cost 226,901 211,607 220,977 195,395 172,565 151,823 141,869 8.13%
-
Net Worth 853,051 710,837 666,659 635,251 543,985 576,342 509,352 8.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 853,051 710,837 666,659 635,251 543,985 576,342 509,352 8.97%
NOSH 444,297 444,273 444,439 444,231 181,328 180,671 169,784 17.38%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.59% 9.62% 9.17% 7.47% 4.40% 8.88% 9.44% -
ROE 3.71% 2.88% 3.15% 2.41% 1.38% 2.54% 2.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.43 52.70 54.74 47.54 99.55 92.22 92.27 -7.32%
EPS 7.12 4.61 4.73 3.45 1.72 8.19 8.34 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.60 1.50 1.43 3.00 3.19 3.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 444,231
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.44 52.71 54.77 47.54 40.64 37.51 35.27 8.77%
EPS 7.12 4.61 4.73 3.45 1.69 3.30 3.19 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9206 1.6004 1.5009 1.4302 1.2247 1.2976 1.1468 8.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.38 1.18 1.15 1.48 1.22 1.51 1.17 -
P/RPS 2.36 2.24 2.10 3.11 1.23 1.64 1.27 10.87%
P/EPS 19.38 25.60 24.31 42.90 29.47 18.64 14.03 5.52%
EY 5.16 3.91 4.11 2.33 3.39 5.37 7.13 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.77 1.03 0.41 0.47 0.39 10.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 -
Price 1.69 1.20 1.04 1.42 1.35 1.50 1.34 -
P/RPS 2.89 2.28 1.90 2.99 1.36 1.63 1.45 12.17%
P/EPS 23.74 26.03 21.99 41.16 32.61 18.51 16.07 6.71%
EY 4.21 3.84 4.55 2.43 3.07 5.40 6.22 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.69 0.99 0.45 0.47 0.45 11.82%

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