[KIANJOO] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.85%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 788,656 664,918 654,958 575,685 505,068 479,091 494,028 8.10%
PBT 61,346 43,148 69,595 56,510 52,491 40,215 41,907 6.55%
Tax -14,489 -13,368 -17,609 -6,724 -6,452 -11,683 -11,724 3.59%
NP 46,857 29,780 51,986 49,786 46,039 28,532 30,183 7.60%
-
NP to SH 45,027 28,918 51,334 49,119 47,845 30,785 30,183 6.89%
-
Tax Rate 23.62% 30.98% 25.30% 11.90% 12.29% 29.05% 27.98% -
Total Cost 741,799 635,138 602,972 525,899 459,029 450,559 463,845 8.13%
-
Net Worth 643,895 435,339 591,735 541,579 541,495 511,359 488,495 4.70%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,211 18,855 13,756 17,768 18,387 14,177 11,597 11.43%
Div Payout % 49.33% 65.20% 26.80% 36.17% 38.43% 46.05% 38.42% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 643,895 435,339 591,735 541,579 541,495 511,359 488,495 4.70%
NOSH 444,065 435,339 197,245 177,566 181,709 173,931 115,757 25.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.94% 4.48% 7.94% 8.65% 9.12% 5.96% 6.11% -
ROE 6.99% 6.64% 8.68% 9.07% 8.84% 6.02% 6.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.60 152.74 332.05 324.21 277.95 275.45 426.78 -13.58%
EPS 10.14 6.64 26.03 27.66 26.33 17.70 26.07 -14.55%
DPS 5.00 4.33 6.97 10.01 10.12 8.15 10.00 -10.90%
NAPS 1.45 1.00 3.00 3.05 2.98 2.94 4.22 -16.30%
Adjusted Per Share Value based on latest NOSH - 177,566
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.56 149.70 147.46 129.61 113.71 107.86 111.23 8.10%
EPS 10.14 6.51 11.56 11.06 10.77 6.93 6.80 6.88%
DPS 5.00 4.25 3.10 4.00 4.14 3.19 2.61 11.43%
NAPS 1.4497 0.9801 1.3322 1.2193 1.2191 1.1513 1.0998 4.70%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.70 1.22 1.51 1.41 1.57 1.04 1.60 -
P/RPS 0.96 0.80 0.45 0.43 0.56 0.38 0.37 17.21%
P/EPS 16.77 18.37 5.80 5.10 5.96 5.88 6.14 18.22%
EY 5.96 5.44 17.24 19.62 16.77 17.02 16.30 -15.43%
DY 2.94 3.55 4.62 7.10 6.45 7.84 6.25 -11.80%
P/NAPS 1.17 1.22 0.50 0.46 0.53 0.35 0.38 20.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 -
Price 1.24 1.19 1.61 1.33 1.70 0.93 1.35 -
P/RPS 0.70 0.78 0.48 0.41 0.61 0.34 0.32 13.92%
P/EPS 12.23 17.91 6.19 4.81 6.46 5.25 5.18 15.38%
EY 8.18 5.58 16.16 20.80 15.49 19.03 19.31 -13.33%
DY 4.03 3.64 4.33 7.52 5.95 8.76 7.41 -9.64%
P/NAPS 0.86 1.19 0.54 0.44 0.57 0.32 0.32 17.90%

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