[KIANJOO] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.37%
YoY- 53.34%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 591,044 654,957 660,356 657,296 657,268 575,684 568,673 2.60%
PBT 70,152 69,594 74,160 73,508 82,196 56,510 57,278 14.48%
Tax -14,668 -17,995 -13,450 -11,264 -11,728 -6,724 -11,230 19.50%
NP 55,484 51,599 60,709 62,244 70,468 49,786 46,048 13.24%
-
NP to SH 54,808 51,333 61,013 61,472 69,360 49,118 45,602 13.05%
-
Tax Rate 20.91% 25.86% 18.14% 15.32% 14.27% 11.90% 19.61% -
Total Cost 535,560 603,358 599,646 595,052 586,800 525,898 522,625 1.64%
-
Net Worth 544,450 590,053 567,580 557,397 551,170 539,465 525,107 2.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,022 11,861 17,583 - 17,687 - -
Div Payout % - 17.58% 19.44% 28.60% - 36.01% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 544,450 590,053 567,580 557,397 551,170 539,465 525,107 2.44%
NOSH 181,483 180,444 177,924 175,835 174,974 176,873 175,035 2.44%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.39% 7.88% 9.19% 9.47% 10.72% 8.65% 8.10% -
ROE 10.07% 8.70% 10.75% 11.03% 12.58% 9.10% 8.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 325.67 362.97 371.14 373.81 375.64 325.48 324.89 0.16%
EPS 12.60 11.92 34.12 34.96 39.64 28.15 26.05 -38.40%
DPS 0.00 5.00 6.67 10.00 0.00 10.00 0.00 -
NAPS 3.00 3.27 3.19 3.17 3.15 3.05 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 176,508
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 133.07 147.46 148.67 147.98 147.98 129.61 128.03 2.60%
EPS 12.34 11.56 13.74 13.84 15.62 11.06 10.27 13.03%
DPS 0.00 2.03 2.67 3.96 0.00 3.98 0.00 -
NAPS 1.2258 1.3284 1.2779 1.2549 1.2409 1.2146 1.1822 2.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.50 1.51 1.51 1.35 1.30 1.41 1.17 -
P/RPS 0.46 0.42 0.41 0.36 0.35 0.43 0.36 17.77%
P/EPS 4.97 5.31 4.40 3.86 3.28 5.08 4.49 7.01%
EY 20.13 18.84 22.71 25.90 30.49 19.70 22.27 -6.51%
DY 0.00 3.31 4.42 7.41 0.00 7.09 0.00 -
P/NAPS 0.50 0.46 0.47 0.43 0.41 0.46 0.39 18.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 -
Price 1.51 1.61 1.50 1.58 1.27 1.33 1.34 -
P/RPS 0.46 0.44 0.40 0.42 0.34 0.41 0.41 7.98%
P/EPS 5.00 5.66 4.37 4.52 3.20 4.79 5.14 -1.82%
EY 20.00 17.67 22.86 22.13 31.21 20.88 19.44 1.91%
DY 0.00 3.11 4.44 6.33 0.00 7.52 0.00 -
P/NAPS 0.50 0.49 0.47 0.50 0.40 0.44 0.45 7.28%

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