[KIANJOO] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.8%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 845,721 771,794 641,748 644,447 558,663 494,953 482,164 9.80%
PBT 90,293 54,398 49,182 69,171 50,681 51,849 47,094 11.44%
Tax -17,674 -15,586 -18,099 -8,003 -2,588 -13,746 -14,399 3.47%
NP 72,619 38,812 31,083 61,168 48,093 38,103 32,695 14.21%
-
NP to SH 68,910 37,815 29,588 60,676 47,760 40,721 34,136 12.40%
-
Tax Rate 19.57% 28.65% 36.80% 11.57% 5.11% 26.51% 30.58% -
Total Cost 773,102 732,982 610,665 583,279 510,570 456,850 449,469 9.45%
-
Net Worth 666,659 635,251 543,985 576,342 509,352 543,289 463,036 6.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 38,850 21,992 12,902 17,703 17,975 17,999 11,268 22.88%
Div Payout % 56.38% 58.16% 43.61% 29.18% 37.64% 44.20% 33.01% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 666,659 635,251 543,985 576,342 509,352 543,289 463,036 6.25%
NOSH 444,439 444,231 181,328 180,671 169,784 181,096 115,759 25.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.59% 5.03% 4.84% 9.49% 8.61% 7.70% 6.78% -
ROE 10.34% 5.95% 5.44% 10.53% 9.38% 7.50% 7.37% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 190.29 173.74 353.91 356.70 329.04 273.31 416.52 -12.22%
EPS 15.50 8.51 16.32 33.58 28.13 22.49 29.49 -10.15%
DPS 8.75 4.95 7.12 9.80 10.59 9.94 9.73 -1.75%
NAPS 1.50 1.43 3.00 3.19 3.00 3.00 4.00 -15.06%
Adjusted Per Share Value based on latest NOSH - 180,671
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 190.41 173.76 144.48 145.09 125.78 111.43 108.55 9.80%
EPS 15.51 8.51 6.66 13.66 10.75 9.17 7.69 12.39%
DPS 8.75 4.95 2.90 3.99 4.05 4.05 2.54 22.87%
NAPS 1.5009 1.4302 1.2247 1.2976 1.1468 1.2232 1.0425 6.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.15 1.48 1.22 1.51 1.17 1.40 1.68 -
P/RPS 0.60 0.85 0.34 0.42 0.36 0.51 0.40 6.98%
P/EPS 7.42 17.39 7.48 4.50 4.16 6.23 5.70 4.48%
EY 13.48 5.75 13.37 22.24 24.04 16.06 17.55 -4.29%
DY 7.61 3.35 5.83 6.49 9.05 7.10 5.79 4.65%
P/NAPS 0.77 1.03 0.41 0.47 0.39 0.47 0.42 10.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 -
Price 1.04 1.42 1.35 1.50 1.34 1.42 1.02 -
P/RPS 0.55 0.82 0.38 0.42 0.41 0.52 0.24 14.80%
P/EPS 6.71 16.68 8.27 4.47 4.76 6.32 3.46 11.65%
EY 14.91 5.99 12.09 22.39 20.99 15.84 28.91 -10.43%
DY 8.41 3.49 5.27 6.53 7.90 7.00 9.54 -2.07%
P/NAPS 0.69 0.99 0.45 0.47 0.45 0.47 0.26 17.64%

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