[KIANJOO] QoQ Annualized Quarter 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- 6.77%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 656,987 632,169 587,224 591,044 654,957 660,356 657,296 -0.03%
PBT 43,111 46,944 47,446 70,152 69,594 74,160 73,508 -29.86%
Tax -13,331 -13,589 -13,314 -14,668 -17,995 -13,450 -11,264 11.85%
NP 29,780 33,354 34,132 55,484 51,599 60,709 62,244 -38.74%
-
NP to SH 28,918 32,020 33,016 54,808 51,333 61,013 61,472 -39.43%
-
Tax Rate 30.92% 28.95% 28.06% 20.91% 25.86% 18.14% 15.32% -
Total Cost 627,207 598,814 553,092 535,560 603,358 599,646 595,052 3.56%
-
Net Worth 619,040 553,766 528,537 544,450 590,053 567,580 557,397 7.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 21,951 12,305 17,617 - 9,022 11,861 17,583 15.89%
Div Payout % 75.91% 38.43% 53.36% - 17.58% 19.44% 28.60% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 619,040 553,766 528,537 544,450 590,053 567,580 557,397 7.22%
NOSH 439,036 184,588 176,179 181,483 180,444 177,924 175,835 83.74%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.53% 5.28% 5.81% 9.39% 7.88% 9.19% 9.47% -
ROE 4.67% 5.78% 6.25% 10.07% 8.70% 10.75% 11.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 149.64 342.47 333.31 325.67 362.97 371.14 373.81 -45.59%
EPS 6.59 7.32 7.58 12.60 11.92 34.12 34.96 -67.02%
DPS 5.00 6.67 10.00 0.00 5.00 6.67 10.00 -36.92%
NAPS 1.41 3.00 3.00 3.00 3.27 3.19 3.17 -41.64%
Adjusted Per Share Value based on latest NOSH - 181,483
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 147.91 142.33 132.21 133.07 147.46 148.67 147.98 -0.03%
EPS 6.51 7.21 7.43 12.34 11.56 13.74 13.84 -39.43%
DPS 4.94 2.77 3.97 0.00 2.03 2.67 3.96 15.83%
NAPS 1.3937 1.2468 1.19 1.2258 1.3284 1.2779 1.2549 7.22%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.22 1.22 1.34 1.50 1.51 1.51 1.35 -
P/RPS 0.82 0.36 0.40 0.46 0.42 0.41 0.36 72.85%
P/EPS 18.52 7.03 7.15 4.97 5.31 4.40 3.86 183.65%
EY 5.40 14.22 13.99 20.13 18.84 22.71 25.90 -64.73%
DY 4.10 5.46 7.46 0.00 3.31 4.42 7.41 -32.52%
P/NAPS 0.87 0.41 0.45 0.50 0.46 0.47 0.43 59.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 29/11/05 25/08/05 -
Price 1.19 1.35 1.24 1.51 1.61 1.50 1.58 -
P/RPS 0.80 0.39 0.37 0.46 0.44 0.40 0.42 53.47%
P/EPS 18.07 7.78 6.62 5.00 5.66 4.37 4.52 151.25%
EY 5.54 12.85 15.11 20.00 17.67 22.86 22.13 -60.17%
DY 4.20 4.94 8.06 0.00 3.11 4.44 6.33 -23.87%
P/NAPS 0.84 0.45 0.41 0.50 0.49 0.47 0.50 41.18%

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