[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.81%
YoY- 55.71%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 645,999 402,726 198,003 787,216 589,181 378,006 179,346 134.42%
PBT 75,405 47,070 20,115 61,346 46,458 25,722 9,635 292.70%
Tax -15,595 -9,556 -4,651 -14,489 -12,410 -7,454 -3,904 151.12%
NP 59,810 37,514 15,464 46,857 34,048 18,268 5,731 375.52%
-
NP to SH 56,795 35,773 14,551 45,027 32,912 17,586 5,499 372.24%
-
Tax Rate 20.68% 20.30% 23.12% 23.62% 26.71% 28.98% 40.52% -
Total Cost 586,189 365,212 182,539 740,359 555,133 359,738 173,615 124.56%
-
Net Worth 666,607 671,021 661,005 662,410 635,143 630,609 443,051 31.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 27,774 - 22,228 11,103 11,102 - -
Div Payout % - 77.64% - 49.37% 33.74% 63.13% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 666,607 671,021 661,005 662,410 635,143 630,609 443,051 31.20%
NOSH 444,405 444,385 443,628 444,570 444,156 444,090 443,051 0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.26% 9.32% 7.81% 5.95% 5.78% 4.83% 3.20% -
ROE 8.52% 5.33% 2.20% 6.80% 5.18% 2.79% 1.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 145.36 90.63 44.63 177.07 132.65 85.12 40.48 133.95%
EPS 12.78 8.05 3.28 10.17 7.41 3.96 1.24 371.58%
DPS 0.00 6.25 0.00 5.00 2.50 2.50 0.00 -
NAPS 1.50 1.51 1.49 1.49 1.43 1.42 1.00 30.94%
Adjusted Per Share Value based on latest NOSH - 444,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 145.44 90.67 44.58 177.23 132.65 85.10 40.38 134.42%
EPS 12.79 8.05 3.28 10.14 7.41 3.96 1.24 371.83%
DPS 0.00 6.25 0.00 5.00 2.50 2.50 0.00 -
NAPS 1.5008 1.5107 1.4882 1.4914 1.43 1.4198 0.9975 31.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.15 1.16 1.20 1.70 1.48 1.42 1.13 -
P/RPS 0.79 1.28 2.69 0.96 1.12 1.67 2.79 -56.78%
P/EPS 9.00 14.41 36.59 16.78 19.97 35.86 91.04 -78.52%
EY 11.11 6.94 2.73 5.96 5.01 2.79 1.10 365.28%
DY 0.00 5.39 0.00 2.94 1.69 1.76 0.00 -
P/NAPS 0.77 0.77 0.81 1.14 1.03 1.00 1.13 -22.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 1.04 1.26 1.24 1.24 1.42 1.34 1.28 -
P/RPS 0.72 1.39 2.78 0.70 1.07 1.57 3.16 -62.59%
P/EPS 8.14 15.65 37.80 12.24 19.16 33.84 103.13 -81.51%
EY 12.29 6.39 2.65 8.17 5.22 2.96 0.97 440.97%
DY 0.00 4.96 0.00 4.03 1.76 1.87 0.00 -
P/NAPS 0.69 0.83 0.83 0.83 0.99 0.94 1.28 -33.68%

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