[KIANJOO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.8%
YoY- 104.16%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 204,723 198,003 199,722 211,175 198,413 179,346 182,860 7.82%
PBT 26,955 20,115 14,888 20,736 16,087 9,635 7,940 126.04%
Tax -4,905 -4,651 -2,079 -4,956 -3,550 -3,904 -3,176 33.64%
NP 22,050 15,464 12,809 15,780 12,537 5,731 4,764 177.99%
-
NP to SH 21,222 14,551 12,115 15,326 12,087 5,499 4,903 165.83%
-
Tax Rate 18.20% 23.12% 13.96% 23.90% 22.07% 40.52% 40.00% -
Total Cost 182,673 182,539 186,913 195,395 185,876 173,615 178,096 1.70%
-
Net Worth 670,402 661,005 643,895 635,251 631,012 443,051 435,339 33.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 27,748 - 11,101 - 11,109 - 10,883 86.73%
Div Payout % 130.75% - 91.64% - 91.91% - 221.98% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 670,402 661,005 643,895 635,251 631,012 443,051 435,339 33.38%
NOSH 443,974 443,628 444,065 444,231 444,374 443,051 435,339 1.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.77% 7.81% 6.41% 7.47% 6.32% 3.20% 2.61% -
ROE 3.17% 2.20% 1.88% 2.41% 1.92% 1.24% 1.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.11 44.63 44.98 47.54 44.65 40.48 42.00 6.42%
EPS 4.78 3.28 2.76 3.45 2.72 1.24 1.12 163.34%
DPS 6.25 0.00 2.50 0.00 2.50 0.00 2.50 84.30%
NAPS 1.51 1.49 1.45 1.43 1.42 1.00 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 444,231
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.09 44.58 44.97 47.54 44.67 40.38 41.17 7.82%
EPS 4.78 3.28 2.73 3.45 2.72 1.24 1.10 166.52%
DPS 6.25 0.00 2.50 0.00 2.50 0.00 2.45 86.80%
NAPS 1.5093 1.4882 1.4497 1.4302 1.4207 0.9975 0.9801 33.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.16 1.20 1.70 1.48 1.42 1.13 1.22 -
P/RPS 2.52 2.69 3.78 3.11 3.18 2.79 2.90 -8.94%
P/EPS 24.27 36.59 62.31 42.90 52.21 91.04 108.32 -63.14%
EY 4.12 2.73 1.60 2.33 1.92 1.10 0.92 171.93%
DY 5.39 0.00 1.47 0.00 1.76 0.00 2.05 90.61%
P/NAPS 0.77 0.81 1.17 1.03 1.00 1.13 1.22 -26.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 -
Price 1.26 1.24 1.24 1.42 1.34 1.28 1.19 -
P/RPS 2.73 2.78 2.76 2.99 3.00 3.16 2.83 -2.37%
P/EPS 26.36 37.80 45.45 41.16 49.26 103.13 105.66 -60.40%
EY 3.79 2.65 2.20 2.43 2.03 0.97 0.95 151.75%
DY 4.96 0.00 2.02 0.00 1.87 0.00 2.10 77.44%
P/NAPS 0.83 0.83 0.86 0.99 0.94 1.28 1.19 -21.36%

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