[KIANJOO] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -7.63%

YoY- -15.07%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	865,001	807,313	696,503	638,402	606,331	520,940	478,219	10.37%
YoY %	7.15%	15.91%	9.10%	5.29%	16.39%	8.93%	-	-
Horiz. %	180.88%	168.82%	145.65%	133.50%	126.79%	108.93%	100.00%	-
PBT	86,155	71,826	35,245	66,584	62,809	53,313	43,057	12.24%
YoY %	19.95%	103.79%	-47.07%	6.01%	17.81%	23.82%	-	-
Horiz. %	200.10%	166.82%	81.86%	154.64%	145.87%	123.82%	100.00%	-
Tax	-16,189	-15,236	-13,605	-18,344	-6,069	-6,010	-12,094	4.97%
YoY %	-6.25%	-11.99%	25.83%	-202.26%	-0.98%	50.31%	-	-
Horiz. %	133.86%	125.98%	112.49%	151.68%	50.18%	49.69%	100.00%	-
NP	69,966	56,590	21,640	48,240	56,740	47,303	30,963	14.53%
YoY %	23.64%	161.51%	-55.14%	-14.98%	19.95%	52.77%	-	-
Horiz. %	225.97%	182.77%	69.89%	155.80%	183.25%	152.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,887	54,079	20,715	47,419	55,831	48,627	33,940	11.95%
YoY %	23.68%	161.06%	-56.31%	-15.07%	14.81%	43.27%	-	-
Horiz. %	197.07%	159.34%	61.03%	139.71%	164.50%	143.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.79%	21.21%	38.60%	27.55%	9.66%	11.27%	28.09%	-
YoY %	-11.41%	-45.05%	40.11%	185.20%	-14.29%	-59.88%	-	-
Horiz. %	66.89%	75.51%	137.42%	98.08%	34.39%	40.12%	100.00%	-
Total Cost	795,035	750,723	674,863	590,162	549,591	473,637	447,256	10.05%
YoY %	5.90%	11.24%	14.35%	7.38%	16.04%	5.90%	-	-
Horiz. %	177.76%	167.85%	150.89%	131.95%	122.88%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,569	661,005	443,051	544,450	551,170	535,336	507,302	5.64%
YoY %	6.74%	49.19%	-18.62%	-1.22%	2.96%	5.53%	-	-
Horiz. %	139.08%	130.30%	87.33%	107.32%	108.65%	105.53%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	38,841	22,211	18,855	13,756	17,768	18,387	14,177	18.27%
YoY %	74.87%	17.80%	37.07%	-22.58%	-3.37%	29.70%	-	-
Horiz. %	273.97%	156.67%	133.00%	97.03%	125.33%	129.70%	100.00%	-
Div Payout %	58.07%	41.07%	91.02%	29.01%	31.83%	37.81%	41.77%	-
YoY %	41.39%	-54.88%	213.75%	-8.86%	-15.82%	-9.48%	-	-
Horiz. %	139.02%	98.32%	217.91%	69.45%	76.20%	90.52%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	705,569	661,005	443,051	544,450	551,170	535,336	507,302	5.64%
YoY %	6.74%	49.19%	-18.62%	-1.22%	2.96%	5.53%	-	-
Horiz. %	139.08%	130.30%	87.33%	107.32%	108.65%	105.53%	100.00%	-
NOSH	443,754	443,628	443,051	181,483	174,974	180,247	173,733	16.90%
YoY %	0.03%	0.13%	144.13%	3.72%	-2.93%	3.75%	-	-
Horiz. %	255.42%	255.35%	255.02%	104.46%	100.71%	103.75%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	8.09%	7.01%	3.11%	7.56%	9.36%	9.08%	6.47%	-
YoY %	15.41%	125.40%	-58.86%	-19.23%	3.08%	40.34%	-	-
Horiz. %	125.04%	108.35%	48.07%	116.85%	144.67%	140.34%	100.00%	-
ROE	9.48%	8.18%	4.68%	8.71%	10.13%	9.08%	6.69%	-
YoY %	15.89%	74.79%	-46.27%	-14.02%	11.56%	35.72%	-	-
Horiz. %	141.70%	122.27%	69.96%	130.19%	151.42%	135.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	194.93	181.98	157.21	351.77	346.52	289.01	275.26	-5.58%
YoY %	7.12%	15.76%	-55.31%	1.52%	19.90%	5.00%	-	-
Horiz. %	70.82%	66.11%	57.11%	127.80%	125.89%	105.00%	100.00%	-
EPS	15.07	12.19	4.68	26.13	31.91	26.98	19.54	-4.23%
YoY %	23.63%	160.47%	-82.09%	-18.11%	18.27%	38.08%	-	-
Horiz. %	77.12%	62.38%	23.95%	133.73%	163.31%	138.08%	100.00%	-
DPS	8.75	5.00	4.26	7.58	10.15	10.20	8.16	1.16%
YoY %	75.00%	17.37%	-43.80%	-25.32%	-0.49%	25.00%	-	-
Horiz. %	107.23%	61.27%	52.21%	92.89%	124.39%	125.00%	100.00%	-
NAPS	1.59	1.49	1.00	3.00	3.15	2.97	2.92	-9.62%
YoY %	6.71%	49.00%	-66.67%	-4.76%	6.06%	1.71%	-	-
Horiz. %	54.45%	51.03%	34.25%	102.74%	107.88%	101.71%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 181,483
RPS	194.75	181.76	156.81	143.73	136.51	117.28	107.67	10.37%
YoY %	7.15%	15.91%	9.10%	5.29%	16.40%	8.93%	-	-
Horiz. %	180.88%	168.81%	145.64%	133.49%	126.79%	108.93%	100.00%	-
EPS	15.06	12.18	4.66	10.68	12.57	10.95	7.64	11.96%
YoY %	23.65%	161.37%	-56.37%	-15.04%	14.79%	43.32%	-	-
Horiz. %	197.12%	159.42%	60.99%	139.79%	164.53%	143.32%	100.00%	-
DPS	8.74	5.00	4.25	3.10	4.00	4.14	3.19	18.27%
YoY %	74.80%	17.65%	37.10%	-22.50%	-3.38%	29.78%	-	-
Horiz. %	273.98%	156.74%	133.23%	97.18%	125.39%	129.78%	100.00%	-
NAPS	1.5885	1.4882	0.9975	1.2258	1.2409	1.2053	1.1421	5.64%
YoY %	6.74%	49.19%	-18.62%	-1.22%	2.95%	5.53%	-	-
Horiz. %	139.09%	130.30%	87.34%	107.33%	108.65%	105.53%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.17	1.20	1.13	1.50	1.30	1.54	0.93	-
P/RPS	0.60	0.66	0.72	0.43	0.38	0.53	0.34	9.91%
YoY %	-9.09%	-8.33%	67.44%	13.16%	-28.30%	55.88%	-	-
Horiz. %	176.47%	194.12%	211.76%	126.47%	111.76%	155.88%	100.00%	-
P/EPS	7.76	9.84	24.17	5.74	4.07	5.71	4.76	8.47%
YoY %	-21.14%	-59.29%	321.08%	41.03%	-28.72%	19.96%	-	-
Horiz. %	163.03%	206.72%	507.77%	120.59%	85.50%	119.96%	100.00%	-
EY	12.88	10.16	4.14	17.42	24.54	17.52	21.01	-7.82%
YoY %	26.77%	145.41%	-76.23%	-29.01%	40.07%	-16.61%	-	-
Horiz. %	61.30%	48.36%	19.70%	82.91%	116.80%	83.39%	100.00%	-
DY	7.48	4.17	3.77	5.05	7.81	6.62	8.77	-2.61%
YoY %	79.38%	10.61%	-25.35%	-35.34%	17.98%	-24.52%	-	-
Horiz. %	85.29%	47.55%	42.99%	57.58%	89.05%	75.48%	100.00%	-
P/NAPS	0.74	0.81	1.13	0.50	0.41	0.52	0.32	14.98%
YoY %	-8.64%	-28.32%	126.00%	21.95%	-21.15%	62.50%	-	-
Horiz. %	231.25%	253.12%	353.12%	156.25%	128.12%	162.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	20/05/09	21/05/08	23/05/07	25/05/06	26/05/05	20/05/04	27/05/03	-
Price	1.18	1.24	1.28	1.51	1.27	1.47	0.99	-
P/RPS	0.61	0.68	0.81	0.43	0.37	0.51	0.36	9.17%
YoY %	-10.29%	-16.05%	88.37%	16.22%	-27.45%	41.67%	-	-
Horiz. %	169.44%	188.89%	225.00%	119.44%	102.78%	141.67%	100.00%	-
P/EPS	7.83	10.17	27.38	5.78	3.98	5.45	5.07	7.50%
YoY %	-23.01%	-62.86%	373.70%	45.23%	-26.97%	7.50%	-	-
Horiz. %	154.44%	200.59%	540.04%	114.00%	78.50%	107.50%	100.00%	-
EY	12.77	9.83	3.65	17.30	25.12	18.35	19.73	-6.98%
YoY %	29.91%	169.32%	-78.90%	-31.13%	36.89%	-6.99%	-	-
Horiz. %	64.72%	49.82%	18.50%	87.68%	127.32%	93.01%	100.00%	-
DY	7.42	4.03	3.32	5.02	8.00	6.94	8.24	-1.73%
YoY %	84.12%	21.39%	-33.86%	-37.25%	15.27%	-15.78%	-	-
Horiz. %	90.05%	48.91%	40.29%	60.92%	97.09%	84.22%	100.00%	-
P/NAPS	0.74	0.83	1.28	0.50	0.40	0.49	0.34	13.82%
YoY %	-10.84%	-35.16%	156.00%	25.00%	-18.37%	44.12%	-	-
Horiz. %	217.65%	244.12%	376.47%	147.06%	117.65%	144.12%	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