[KIANJOO] YoY TTM 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- 26.07%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 964,164 854,428 845,721 771,794 641,748 644,447 558,663 9.51%
PBT 109,960 72,159 90,293 54,398 49,182 69,171 50,681 13.77%
Tax -22,254 -12,888 -17,674 -15,586 -18,099 -8,003 -2,588 43.10%
NP 87,706 59,271 72,619 38,812 31,083 61,168 48,093 10.52%
-
NP to SH 85,201 55,141 68,910 37,815 29,588 60,676 47,760 10.12%
-
Tax Rate 20.24% 17.86% 19.57% 28.65% 36.80% 11.57% 5.11% -
Total Cost 876,458 795,157 773,102 732,982 610,665 583,279 510,570 9.41%
-
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 38,866 22,173 38,850 21,992 12,902 17,703 17,975 13.70%
Div Payout % 45.62% 40.21% 56.38% 58.16% 43.61% 29.18% 37.64% -
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 9.10% 6.94% 8.59% 5.03% 4.84% 9.49% 8.61% -
ROE 9.99% 7.76% 10.34% 5.95% 5.44% 10.53% 9.38% -
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 217.01 192.32 190.29 173.74 353.91 356.70 329.04 -6.69%
EPS 19.18 12.41 15.50 8.51 16.32 33.58 28.13 -6.18%
DPS 8.75 5.00 8.75 4.95 7.12 9.80 10.59 -3.12%
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 217.07 192.37 190.41 173.76 144.48 145.09 125.78 9.51%
EPS 19.18 12.41 15.51 8.51 6.66 13.66 10.75 10.12%
DPS 8.75 4.99 8.75 4.95 2.90 3.99 4.05 13.69%
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 0.64 0.61 0.60 0.85 0.34 0.42 0.36 10.05%
P/EPS 7.20 9.51 7.42 17.39 7.48 4.50 4.16 9.56%
EY 13.90 10.52 13.48 5.75 13.37 22.24 24.04 -8.72%
DY 6.34 4.24 7.61 3.35 5.83 6.49 9.05 -5.75%
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 0.78 0.62 0.55 0.82 0.38 0.42 0.41 11.30%
P/EPS 8.81 9.67 6.71 16.68 8.27 4.47 4.76 10.80%
EY 11.35 10.34 14.91 5.99 12.09 22.39 20.99 -9.73%
DY 5.18 4.17 8.41 3.49 5.27 6.53 7.90 -6.78%
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