[KIANJOO] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

21-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -19.42%

YoY- -51.24%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	854,428	845,721	771,794	641,748	644,447	558,663	494,953	9.51%
YoY %	1.03%	9.58%	20.26%	-0.42%	15.36%	12.87%	-	-
Horiz. %	172.63%	170.87%	155.93%	129.66%	130.20%	112.87%	100.00%	-
PBT	72,159	90,293	54,398	49,182	69,171	50,681	51,849	5.65%
YoY %	-20.08%	65.99%	10.61%	-28.90%	36.48%	-2.25%	-	-
Horiz. %	139.17%	174.15%	104.92%	94.86%	133.41%	97.75%	100.00%	-
Tax	-12,888	-17,674	-15,586	-18,099	-8,003	-2,588	-13,746	-1.06%
YoY %	27.08%	-13.40%	13.88%	-126.15%	-209.23%	81.17%	-	-
Horiz. %	93.76%	128.58%	113.39%	131.67%	58.22%	18.83%	100.00%	-
NP	59,271	72,619	38,812	31,083	61,168	48,093	38,103	7.63%
YoY %	-18.38%	87.10%	24.87%	-49.18%	27.19%	26.22%	-	-
Horiz. %	155.55%	190.59%	101.86%	81.58%	160.53%	126.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,141	68,910	37,815	29,588	60,676	47,760	40,721	5.17%
YoY %	-19.98%	82.23%	27.81%	-51.24%	27.04%	17.29%	-	-
Horiz. %	135.41%	169.22%	92.86%	72.66%	149.00%	117.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.86%	19.57%	28.65%	36.80%	11.57%	5.11%	26.51%	-
YoY %	-8.74%	-31.69%	-22.15%	218.06%	126.42%	-80.72%	-	-
Horiz. %	67.37%	73.82%	108.07%	138.82%	43.64%	19.28%	100.00%	-
Total Cost	795,157	773,102	732,982	610,665	583,279	510,570	456,850	9.66%
YoY %	2.85%	5.47%	20.03%	4.70%	14.24%	11.76%	-	-
Horiz. %	174.05%	169.22%	160.44%	133.67%	127.67%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	710,837	666,659	635,251	543,985	576,342	509,352	543,289	4.57%
YoY %	6.63%	4.94%	16.78%	-5.61%	13.15%	-6.25%	-	-
Horiz. %	130.84%	122.71%	116.93%	100.13%	106.08%	93.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	22,173	38,850	21,992	12,902	17,703	17,975	17,999	3.53%
YoY %	-42.93%	76.66%	70.45%	-27.12%	-1.51%	-0.13%	-	-
Horiz. %	123.19%	215.85%	122.18%	71.68%	98.36%	99.87%	100.00%	-
Div Payout %	40.21%	56.38%	58.16%	43.61%	29.18%	37.64%	44.20%	-
YoY %	-28.68%	-3.06%	33.36%	49.45%	-22.48%	-14.84%	-	-
Horiz. %	90.97%	127.56%	131.58%	98.67%	66.02%	85.16%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	710,837	666,659	635,251	543,985	576,342	509,352	543,289	4.57%
YoY %	6.63%	4.94%	16.78%	-5.61%	13.15%	-6.25%	-	-
Horiz. %	130.84%	122.71%	116.93%	100.13%	106.08%	93.75%	100.00%	-
NOSH	444,273	444,439	444,231	181,328	180,671	169,784	181,096	16.11%
YoY %	-0.04%	0.05%	144.99%	0.36%	6.41%	-6.25%	-	-
Horiz. %	245.32%	245.42%	245.30%	100.13%	99.77%	93.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.94%	8.59%	5.03%	4.84%	9.49%	8.61%	7.70%	-
YoY %	-19.21%	70.78%	3.93%	-49.00%	10.22%	11.82%	-	-
Horiz. %	90.13%	111.56%	65.32%	62.86%	123.25%	111.82%	100.00%	-
ROE	7.76%	10.34%	5.95%	5.44%	10.53%	9.38%	7.50%	-
YoY %	-24.95%	73.78%	9.38%	-48.34%	12.26%	25.07%	-	-
Horiz. %	103.47%	137.87%	79.33%	72.53%	140.40%	125.07%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	192.32	190.29	173.74	353.91	356.70	329.04	273.31	-5.68%
YoY %	1.07%	9.53%	-50.91%	-0.78%	8.41%	20.39%	-	-
Horiz. %	70.37%	69.62%	63.57%	129.49%	130.51%	120.39%	100.00%	-
EPS	12.41	15.50	8.51	16.32	33.58	28.13	22.49	-9.42%
YoY %	-19.94%	82.14%	-47.86%	-51.40%	19.37%	25.08%	-	-
Horiz. %	55.18%	68.92%	37.84%	72.57%	149.31%	125.08%	100.00%	-
DPS	5.00	8.75	4.95	7.12	9.80	10.59	9.94	-10.81%
YoY %	-42.86%	76.77%	-30.48%	-27.35%	-7.46%	6.54%	-	-
Horiz. %	50.30%	88.03%	49.80%	71.63%	98.59%	106.54%	100.00%	-
NAPS	1.60	1.50	1.43	3.00	3.19	3.00	3.00	-9.93%
YoY %	6.67%	4.90%	-52.33%	-5.96%	6.33%	0.00%	-	-
Horiz. %	53.33%	50.00%	47.67%	100.00%	106.33%	100.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 181,328
RPS	192.37	190.41	173.76	144.48	145.09	125.78	111.43	9.51%
YoY %	1.03%	9.58%	20.27%	-0.42%	15.35%	12.88%	-	-
Horiz. %	172.64%	170.88%	155.94%	129.66%	130.21%	112.88%	100.00%	-
EPS	12.41	15.51	8.51	6.66	13.66	10.75	9.17	5.16%
YoY %	-19.99%	82.26%	27.78%	-51.24%	27.07%	17.23%	-	-
Horiz. %	135.33%	169.14%	92.80%	72.63%	148.96%	117.23%	100.00%	-
DPS	4.99	8.75	4.95	2.90	3.99	4.05	4.05	3.53%
YoY %	-42.97%	76.77%	70.69%	-27.32%	-1.48%	0.00%	-	-
Horiz. %	123.21%	216.05%	122.22%	71.60%	98.52%	100.00%	100.00%	-
NAPS	1.6004	1.5009	1.4302	1.2247	1.2976	1.1468	1.2232	4.57%
YoY %	6.63%	4.94%	16.78%	-5.62%	13.15%	-6.25%	-	-
Horiz. %	130.84%	122.70%	116.92%	100.12%	106.08%	93.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.18	1.15	1.48	1.22	1.51	1.17	1.40	-
P/RPS	0.61	0.60	0.85	0.34	0.42	0.36	0.51	3.02%
YoY %	1.67%	-29.41%	150.00%	-19.05%	16.67%	-29.41%	-	-
Horiz. %	119.61%	117.65%	166.67%	66.67%	82.35%	70.59%	100.00%	-
P/EPS	9.51	7.42	17.39	7.48	4.50	4.16	6.23	7.29%
YoY %	28.17%	-57.33%	132.49%	66.22%	8.17%	-33.23%	-	-
Horiz. %	152.65%	119.10%	279.13%	120.06%	72.23%	66.77%	100.00%	-
EY	10.52	13.48	5.75	13.37	22.24	24.04	16.06	-6.80%
YoY %	-21.96%	134.43%	-56.99%	-39.88%	-7.49%	49.69%	-	-
Horiz. %	65.50%	83.94%	35.80%	83.25%	138.48%	149.69%	100.00%	-
DY	4.24	7.61	3.35	5.83	6.49	9.05	7.10	-8.22%
YoY %	-44.28%	127.16%	-42.54%	-10.17%	-28.29%	27.46%	-	-
Horiz. %	59.72%	107.18%	47.18%	82.11%	91.41%	127.46%	100.00%	-
P/NAPS	0.74	0.77	1.03	0.41	0.47	0.39	0.47	7.85%
YoY %	-3.90%	-25.24%	151.22%	-12.77%	20.51%	-17.02%	-	-
Horiz. %	157.45%	163.83%	219.15%	87.23%	100.00%	82.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/11/09	13/11/08	21/11/07	21/11/06	29/11/05	25/11/04	19/11/03	-
Price	1.20	1.04	1.42	1.35	1.50	1.34	1.42	-
P/RPS	0.62	0.55	0.82	0.38	0.42	0.41	0.52	2.97%
YoY %	12.73%	-32.93%	115.79%	-9.52%	2.44%	-21.15%	-	-
Horiz. %	119.23%	105.77%	157.69%	73.08%	80.77%	78.85%	100.00%	-
P/EPS	9.67	6.71	16.68	8.27	4.47	4.76	6.32	7.33%
YoY %	44.11%	-59.77%	101.69%	85.01%	-6.09%	-24.68%	-	-
Horiz. %	153.01%	106.17%	263.92%	130.85%	70.73%	75.32%	100.00%	-
EY	10.34	14.91	5.99	12.09	22.39	20.99	15.84	-6.85%
YoY %	-30.65%	148.91%	-50.45%	-46.00%	6.67%	32.51%	-	-
Horiz. %	65.28%	94.13%	37.82%	76.33%	141.35%	132.51%	100.00%	-
DY	4.17	8.41	3.49	5.27	6.53	7.90	7.00	-8.26%
YoY %	-50.42%	140.97%	-33.78%	-19.30%	-17.34%	12.86%	-	-
Horiz. %	59.57%	120.14%	49.86%	75.29%	93.29%	112.86%	100.00%	-
P/NAPS	0.75	0.69	0.99	0.45	0.47	0.45	0.47	8.09%
YoY %	8.70%	-30.30%	120.00%	-4.26%	4.44%	-4.26%	-	-
Horiz. %	159.57%	146.81%	210.64%	95.74%	100.00%	95.74%	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