[KIANJOO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.16%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 199,722 211,175 198,413 179,346 182,860 180,515 153,782 18.97%
PBT 14,888 20,736 16,087 9,635 7,940 11,485 6,185 79.32%
Tax -2,079 -4,956 -3,550 -3,904 -3,176 -3,535 -2,990 -21.46%
NP 12,809 15,780 12,537 5,731 4,764 7,950 3,195 151.72%
-
NP to SH 12,115 15,326 12,087 5,499 4,903 7,507 2,806 164.44%
-
Tax Rate 13.96% 23.90% 22.07% 40.52% 40.00% 30.78% 48.34% -
Total Cost 186,913 195,395 185,876 173,615 178,096 172,565 150,587 15.45%
-
Net Worth 643,895 635,251 631,012 443,051 435,339 543,985 478,295 21.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,101 - 11,109 - 10,883 - 7,971 24.63%
Div Payout % 91.64% - 91.91% - 221.98% - 284.09% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 643,895 635,251 631,012 443,051 435,339 543,985 478,295 21.85%
NOSH 444,065 444,231 444,374 443,051 435,339 181,328 159,431 97.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.41% 7.47% 6.32% 3.20% 2.61% 4.40% 2.08% -
ROE 1.88% 2.41% 1.92% 1.24% 1.13% 1.38% 0.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.98 47.54 44.65 40.48 42.00 99.55 96.46 -39.78%
EPS 2.76 3.45 2.72 1.24 1.12 1.72 0.64 164.23%
DPS 2.50 0.00 2.50 0.00 2.50 0.00 5.00 -36.92%
NAPS 1.45 1.43 1.42 1.00 1.00 3.00 3.00 -38.33%
Adjusted Per Share Value based on latest NOSH - 443,051
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.97 47.54 44.67 40.38 41.17 40.64 34.62 18.99%
EPS 2.73 3.45 2.72 1.24 1.10 1.69 0.63 165.08%
DPS 2.50 0.00 2.50 0.00 2.45 0.00 1.79 24.87%
NAPS 1.4497 1.4302 1.4207 0.9975 0.9801 1.2247 1.0768 21.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 1.48 1.42 1.13 1.22 1.22 1.34 -
P/RPS 3.78 3.11 3.18 2.79 2.90 1.23 1.39 94.47%
P/EPS 62.31 42.90 52.21 91.04 108.32 29.47 76.14 -12.47%
EY 1.60 2.33 1.92 1.10 0.92 3.39 1.31 14.21%
DY 1.47 0.00 1.76 0.00 2.05 0.00 3.73 -46.15%
P/NAPS 1.17 1.03 1.00 1.13 1.22 0.41 0.45 88.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 -
Price 1.24 1.42 1.34 1.28 1.19 1.35 1.24 -
P/RPS 2.76 2.99 3.00 3.16 2.83 1.36 1.29 65.81%
P/EPS 45.45 41.16 49.26 103.13 105.66 32.61 70.45 -25.27%
EY 2.20 2.43 2.03 0.97 0.95 3.07 1.42 33.78%
DY 2.02 0.00 1.87 0.00 2.10 0.00 4.03 -36.82%
P/NAPS 0.86 0.99 0.94 1.28 1.19 0.45 0.41 63.64%

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