[KIANJOO] YoY TTM Result on 30-Sep-2003 [#3]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

19-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 13.04%

YoY- 19.29%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	641,748	644,447	558,663	494,953	482,164	489,007	494,883	4.42%
YoY %	-0.42%	15.36%	12.87%	2.65%	-1.40%	-1.19%	-	-
Horiz. %	129.68%	130.22%	112.89%	100.01%	97.43%	98.81%	100.00%	-
PBT	49,182	69,171	50,681	51,849	47,094	32,236	36,311	5.18%
YoY %	-28.90%	36.48%	-2.25%	10.10%	46.09%	-11.22%	-	-
Horiz. %	135.45%	190.50%	139.57%	142.79%	129.70%	88.78%	100.00%	-
Tax	-18,099	-8,003	-2,588	-13,746	-14,399	-9,848	-3,174	33.64%
YoY %	-126.15%	-209.23%	81.17%	4.54%	-46.21%	-210.27%	-	-
Horiz. %	570.23%	252.14%	81.54%	433.08%	453.65%	310.27%	100.00%	-
NP	31,083	61,168	48,093	38,103	32,695	22,388	33,137	-1.06%
YoY %	-49.18%	27.19%	26.22%	16.54%	46.04%	-32.44%	-	-
Horiz. %	93.80%	184.59%	145.13%	114.99%	98.67%	67.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,588	60,676	47,760	40,721	34,136	22,388	33,137	-1.86%
YoY %	-51.24%	27.04%	17.29%	19.29%	52.47%	-32.44%	-	-
Horiz. %	89.29%	183.11%	144.13%	122.89%	103.01%	67.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.80%	11.57%	5.11%	26.51%	30.58%	30.55%	8.74%	-
YoY %	218.06%	126.42%	-80.72%	-13.31%	0.10%	249.54%	-	-
Horiz. %	421.05%	132.38%	58.47%	303.32%	349.89%	349.54%	100.00%	-
Total Cost	610,665	583,279	510,570	456,850	449,469	466,619	461,746	4.76%
YoY %	4.70%	14.24%	11.76%	1.64%	-3.68%	1.06%	-	-
Horiz. %	132.25%	126.32%	110.57%	98.94%	97.34%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	543,985	576,342	509,352	543,289	463,036	465,490	462,626	2.73%
YoY %	-5.61%	13.15%	-6.25%	17.33%	-0.53%	0.62%	-	-
Horiz. %	117.59%	124.58%	110.10%	117.44%	100.09%	100.62%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	12,902	17,703	17,975	17,999	11,268	5,847	17,290	-4.75%
YoY %	-27.12%	-1.51%	-0.13%	59.74%	92.71%	-66.18%	-	-
Horiz. %	74.62%	102.39%	103.96%	104.10%	65.17%	33.82%	100.00%	-
Div Payout %	43.61%	29.18%	37.64%	44.20%	33.01%	26.12%	52.18%	-
YoY %	49.45%	-22.48%	-14.84%	33.90%	26.38%	-49.94%	-	-
Horiz. %	83.58%	55.92%	72.13%	84.71%	63.26%	50.06%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	543,985	576,342	509,352	543,289	463,036	465,490	462,626	2.73%
YoY %	-5.61%	13.15%	-6.25%	17.33%	-0.53%	0.62%	-	-
Horiz. %	117.59%	124.58%	110.10%	117.44%	100.09%	100.62%	100.00%	-
NOSH	181,328	180,671	169,784	181,096	115,759	116,372	114,511	7.95%
YoY %	0.36%	6.41%	-6.25%	56.44%	-0.53%	1.63%	-	-
Horiz. %	158.35%	157.78%	148.27%	158.15%	101.09%	101.63%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	4.84%	9.49%	8.61%	7.70%	6.78%	4.58%	6.70%	-
YoY %	-49.00%	10.22%	11.82%	13.57%	48.03%	-31.64%	-	-
Horiz. %	72.24%	141.64%	128.51%	114.93%	101.19%	68.36%	100.00%	-
ROE	5.44%	10.53%	9.38%	7.50%	7.37%	4.81%	7.16%	-
YoY %	-48.34%	12.26%	25.07%	1.76%	53.22%	-32.82%	-	-
Horiz. %	75.98%	147.07%	131.01%	104.75%	102.93%	67.18%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	353.91	356.70	329.04	273.31	416.52	420.21	432.17	-3.27%
YoY %	-0.78%	8.41%	20.39%	-34.38%	-0.88%	-2.77%	-	-
Horiz. %	81.89%	82.54%	76.14%	63.24%	96.38%	97.23%	100.00%	-
EPS	16.32	33.58	28.13	22.49	29.49	19.24	28.94	-9.10%
YoY %	-51.40%	19.37%	25.08%	-23.74%	53.27%	-33.52%	-	-
Horiz. %	56.39%	116.03%	97.20%	77.71%	101.90%	66.48%	100.00%	-
DPS	7.12	9.80	10.59	9.94	9.73	5.00	15.00	-11.67%
YoY %	-27.35%	-7.46%	6.54%	2.16%	94.60%	-66.67%	-	-
Horiz. %	47.47%	65.33%	70.60%	66.27%	64.87%	33.33%	100.00%	-
NAPS	3.00	3.19	3.00	3.00	4.00	4.00	4.04	-4.83%
YoY %	-5.96%	6.33%	0.00%	-25.00%	0.00%	-0.99%	-	-
Horiz. %	74.26%	78.96%	74.26%	74.26%	99.01%	99.01%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 181,096
RPS	144.48	145.09	125.78	111.43	108.55	110.10	111.42	4.42%
YoY %	-0.42%	15.35%	12.88%	2.65%	-1.41%	-1.18%	-	-
Horiz. %	129.67%	130.22%	112.89%	100.01%	97.42%	98.82%	100.00%	-
EPS	6.66	13.66	10.75	9.17	7.69	5.04	7.46	-1.87%
YoY %	-51.24%	27.07%	17.23%	19.25%	52.58%	-32.44%	-	-
Horiz. %	89.28%	183.11%	144.10%	122.92%	103.08%	67.56%	100.00%	-
DPS	2.90	3.99	4.05	4.05	2.54	1.32	3.89	-4.77%
YoY %	-27.32%	-1.48%	0.00%	59.45%	92.42%	-66.07%	-	-
Horiz. %	74.55%	102.57%	104.11%	104.11%	65.30%	33.93%	100.00%	-
NAPS	1.2247	1.2976	1.1468	1.2232	1.0425	1.048	1.0416	2.73%
YoY %	-5.62%	13.15%	-6.25%	17.33%	-0.52%	0.61%	-	-
Horiz. %	117.58%	124.58%	110.10%	117.43%	100.09%	100.61%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.22	1.51	1.17	1.40	1.68	1.41	2.21	-
P/RPS	0.34	0.42	0.36	0.51	0.40	0.34	0.51	-6.53%
YoY %	-19.05%	16.67%	-29.41%	27.50%	17.65%	-33.33%	-	-
Horiz. %	66.67%	82.35%	70.59%	100.00%	78.43%	66.67%	100.00%	-
P/EPS	7.48	4.50	4.16	6.23	5.70	7.33	7.64	-0.35%
YoY %	66.22%	8.17%	-33.23%	9.30%	-22.24%	-4.06%	-	-
Horiz. %	97.91%	58.90%	54.45%	81.54%	74.61%	95.94%	100.00%	-
EY	13.37	22.24	24.04	16.06	17.55	13.64	13.09	0.35%
YoY %	-39.88%	-7.49%	49.69%	-8.49%	28.67%	4.20%	-	-
Horiz. %	102.14%	169.90%	183.65%	122.69%	134.07%	104.20%	100.00%	-
DY	5.83	6.49	9.05	7.10	5.79	3.55	6.79	-2.50%
YoY %	-10.17%	-28.29%	27.46%	22.63%	63.10%	-47.72%	-	-
Horiz. %	85.86%	95.58%	133.28%	104.57%	85.27%	52.28%	100.00%	-
P/NAPS	0.41	0.47	0.39	0.47	0.42	0.35	0.55	-4.77%
YoY %	-12.77%	20.51%	-17.02%	11.90%	20.00%	-36.36%	-	-
Horiz. %	74.55%	85.45%	70.91%	85.45%	76.36%	63.64%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	29/11/05	25/11/04	19/11/03	29/11/02	19/11/01	27/11/00	-
Price	1.35	1.50	1.34	1.42	1.02	1.38	1.76	-
P/RPS	0.38	0.42	0.41	0.52	0.24	0.33	0.41	-1.25%
YoY %	-9.52%	2.44%	-21.15%	116.67%	-27.27%	-19.51%	-	-
Horiz. %	92.68%	102.44%	100.00%	126.83%	58.54%	80.49%	100.00%	-
P/EPS	8.27	4.47	4.76	6.32	3.46	7.17	6.08	5.25%
YoY %	85.01%	-6.09%	-24.68%	82.66%	-51.74%	17.93%	-	-
Horiz. %	136.02%	73.52%	78.29%	103.95%	56.91%	117.93%	100.00%	-
EY	12.09	22.39	20.99	15.84	28.91	13.94	16.44	-4.99%
YoY %	-46.00%	6.67%	32.51%	-45.21%	107.39%	-15.21%	-	-
Horiz. %	73.54%	136.19%	127.68%	96.35%	175.85%	84.79%	100.00%	-
DY	5.27	6.53	7.90	7.00	9.54	3.62	8.52	-7.69%
YoY %	-19.30%	-17.34%	12.86%	-26.62%	163.54%	-57.51%	-	-
Horiz. %	61.85%	76.64%	92.72%	82.16%	111.97%	42.49%	100.00%	-
P/NAPS	0.45	0.47	0.45	0.47	0.26	0.35	0.44	0.37%
YoY %	-4.26%	4.44%	-4.26%	80.77%	-25.71%	-20.45%	-	-
Horiz. %	102.27%	106.82%	102.27%	106.82%	59.09%	79.55%	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