[KIANJOO] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -61.93%
YoY- -62.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 229,528 199,722 182,860 159,690 149,179 132,157 122,042 11.09%
PBT 14,720 14,888 7,940 13,974 13,550 7,721 7,079 12.96%
Tax -2,085 -2,079 -3,176 -7,907 1,699 5,835 -1,459 6.12%
NP 12,635 12,809 4,764 6,067 15,249 13,556 5,620 14.44%
-
NP to SH 12,706 12,115 4,903 5,573 14,915 13,556 6,432 12.00%
-
Tax Rate 14.16% 13.96% 40.00% 56.58% -12.54% -75.57% 20.61% -
Total Cost 216,893 186,913 178,096 153,623 133,930 118,601 116,422 10.91%
-
Net Worth 692,195 643,895 435,339 591,735 541,579 541,495 511,359 5.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 11,092 11,101 10,883 4,931 8,878 9,085 8,696 4.13%
Div Payout % 87.30% 91.64% 221.98% 88.48% 59.53% 67.02% 135.21% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 692,195 643,895 435,339 591,735 541,579 541,495 511,359 5.17%
NOSH 443,715 444,065 435,339 197,245 177,566 181,709 173,931 16.87%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.50% 6.41% 2.61% 3.80% 10.22% 10.26% 4.60% -
ROE 1.84% 1.88% 1.13% 0.94% 2.75% 2.50% 1.26% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 51.73 44.98 42.00 80.96 84.01 72.73 70.17 -4.95%
EPS 2.86 2.76 1.12 1.42 8.60 7.72 3.24 -2.05%
DPS 2.50 2.50 2.50 2.50 5.00 5.00 5.00 -10.90%
NAPS 1.56 1.45 1.00 3.00 3.05 2.98 2.94 -10.01%
Adjusted Per Share Value based on latest NOSH - 197,245
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 51.68 44.97 41.17 35.95 33.59 29.75 27.48 11.09%
EPS 2.86 2.73 1.10 1.25 3.36 3.05 1.45 11.97%
DPS 2.50 2.50 2.45 1.11 2.00 2.05 1.96 4.13%
NAPS 1.5584 1.4497 0.9801 1.3322 1.2193 1.2191 1.1513 5.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.17 1.70 1.22 1.51 1.41 1.57 1.04 -
P/RPS 2.26 3.78 2.90 1.87 1.68 2.16 1.48 7.30%
P/EPS 40.86 62.31 108.32 53.44 16.79 21.04 28.12 6.41%
EY 2.45 1.60 0.92 1.87 5.96 4.75 3.56 -6.03%
DY 2.14 1.47 2.05 1.66 3.55 3.18 4.81 -12.61%
P/NAPS 0.75 1.17 1.22 0.50 0.46 0.53 0.35 13.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 -
Price 1.22 1.24 1.19 1.61 1.33 1.70 0.93 -
P/RPS 2.36 2.76 2.83 1.99 1.58 2.34 1.33 10.02%
P/EPS 42.60 45.45 105.66 56.98 15.83 22.79 25.15 9.17%
EY 2.35 2.20 0.95 1.75 6.32 4.39 3.98 -8.39%
DY 2.05 2.02 2.10 1.55 3.76 2.94 5.38 -14.84%
P/NAPS 0.78 0.86 1.19 0.54 0.44 0.57 0.32 15.99%

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