[KIANJOO] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 16.26%
YoY- 59.01%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 159,690 166,620 164,331 164,317 149,179 156,653 136,182 11.16%
PBT 13,974 18,867 16,205 20,549 13,550 18,133 10,577 20.34%
Tax -7,907 -4,070 -2,700 -2,932 1,699 -3,349 -1,487 203.72%
NP 6,067 14,797 13,505 17,617 15,249 14,784 9,090 -23.57%
-
NP to SH 5,573 14,639 13,505 17,340 14,915 14,160 9,139 -28.02%
-
Tax Rate 56.58% 21.57% 16.66% 14.27% -12.54% 18.47% 14.06% -
Total Cost 153,623 151,823 150,826 146,700 133,930 141,869 127,092 13.43%
-
Net Worth 591,735 576,342 559,532 551,170 541,579 509,352 528,070 7.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,931 - 8,825 - 8,878 - 8,890 -32.41%
Div Payout % 88.48% - 65.35% - 59.53% - 97.28% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 591,735 576,342 559,532 551,170 541,579 509,352 528,070 7.86%
NOSH 197,245 180,671 176,508 174,974 177,566 169,784 177,801 7.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.80% 8.88% 8.22% 10.72% 10.22% 9.44% 6.67% -
ROE 0.94% 2.54% 2.41% 3.15% 2.75% 2.78% 1.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 80.96 92.22 93.10 93.91 84.01 92.27 76.59 3.75%
EPS 1.42 8.19 7.59 9.91 8.60 8.34 5.14 -57.48%
DPS 2.50 0.00 5.00 0.00 5.00 0.00 5.00 -36.92%
NAPS 3.00 3.19 3.17 3.15 3.05 3.00 2.97 0.67%
Adjusted Per Share Value based on latest NOSH - 174,974
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.95 37.51 37.00 36.99 33.59 35.27 30.66 11.16%
EPS 1.25 3.30 3.04 3.90 3.36 3.19 2.06 -28.26%
DPS 1.11 0.00 1.99 0.00 2.00 0.00 2.00 -32.39%
NAPS 1.3322 1.2976 1.2597 1.2409 1.2193 1.1468 1.1889 7.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.51 1.51 1.35 1.30 1.41 1.17 1.40 -
P/RPS 1.87 1.64 1.45 1.38 1.68 1.27 1.83 1.44%
P/EPS 53.44 18.64 17.64 13.12 16.79 14.03 27.24 56.52%
EY 1.87 5.37 5.67 7.62 5.96 7.13 3.67 -36.12%
DY 1.66 0.00 3.70 0.00 3.55 0.00 3.57 -39.89%
P/NAPS 0.50 0.47 0.43 0.41 0.46 0.39 0.47 4.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 -
Price 1.61 1.50 1.58 1.27 1.33 1.34 1.34 -
P/RPS 1.99 1.63 1.70 1.35 1.58 1.45 1.75 8.92%
P/EPS 56.98 18.51 20.65 12.82 15.83 16.07 26.07 68.17%
EY 1.75 5.40 4.84 7.80 6.32 6.22 3.84 -40.69%
DY 1.55 0.00 3.16 0.00 3.76 0.00 3.73 -44.22%
P/NAPS 0.54 0.47 0.50 0.40 0.44 0.45 0.45 12.88%

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