[KIANJOO] QoQ TTM 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- -28.37%

YoY- -56.31%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	788,656	771,794	741,134	696,503	664,918	641,748	627,853	16.36%
YoY %	2.18%	4.14%	6.41%	4.75%	3.61%	2.21%	-	-
Horiz. %	125.61%	122.93%	118.04%	110.93%	105.90%	102.21%	100.00%	-
PBT	61,346	54,398	45,147	35,245	43,148	49,182	56,564	5.54%
YoY %	12.77%	20.49%	28.09%	-18.32%	-12.27%	-13.05%	-	-
Horiz. %	108.45%	96.17%	79.82%	62.31%	76.28%	86.95%	100.00%	-
Tax	-14,489	-15,586	-14,165	-13,605	-13,368	-18,099	-18,634	-15.40%
YoY %	7.04%	-10.03%	-4.12%	-1.77%	26.14%	2.87%	-	-
Horiz. %	77.76%	83.64%	76.02%	73.01%	71.74%	97.13%	100.00%	-
NP	46,857	38,812	30,982	21,640	29,780	31,083	37,930	15.08%
YoY %	20.73%	25.27%	43.17%	-27.33%	-4.19%	-18.05%	-	-
Horiz. %	123.54%	102.33%	81.68%	57.05%	78.51%	81.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,027	37,815	29,996	20,715	28,918	29,588	36,720	14.52%
YoY %	19.07%	26.07%	44.80%	-28.37%	-2.26%	-19.42%	-	-
Horiz. %	122.62%	102.98%	81.69%	56.41%	78.75%	80.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.62%	28.65%	31.38%	38.60%	30.98%	36.80%	32.94%	-
YoY %	-17.56%	-8.70%	-18.70%	24.60%	-15.82%	11.72%	-	-
Horiz. %	71.71%	86.98%	95.26%	117.18%	94.05%	111.72%	100.00%	-
Total Cost	741,799	732,982	710,152	674,863	635,138	610,665	589,923	16.45%
YoY %	1.20%	3.21%	5.23%	6.25%	4.01%	3.52%	-	-
Horiz. %	125.75%	124.25%	120.38%	114.40%	107.66%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	643,895	635,251	631,012	443,051	435,339	543,985	478,295	21.85%
YoY %	1.36%	0.67%	42.42%	1.77%	-19.97%	13.73%	-	-
Horiz. %	134.62%	132.82%	131.93%	92.63%	91.02%	113.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	22,211	21,992	21,992	18,855	18,855	12,902	12,902	43.49%
YoY %	1.00%	0.00%	16.64%	0.00%	46.14%	0.00%	-	-
Horiz. %	172.15%	170.45%	170.45%	146.14%	146.14%	100.00%	100.00%	-
Div Payout %	49.33%	58.16%	73.32%	91.02%	65.20%	43.61%	35.14%	-
YoY %	-15.18%	-20.68%	-19.45%	39.60%	49.51%	24.10%	-	-
Horiz. %	140.38%	165.51%	208.65%	259.02%	185.54%	124.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	643,895	635,251	631,012	443,051	435,339	543,985	478,295	21.85%
YoY %	1.36%	0.67%	42.42%	1.77%	-19.97%	13.73%	-	-
Horiz. %	134.62%	132.82%	131.93%	92.63%	91.02%	113.73%	100.00%	-
NOSH	444,065	444,231	444,374	443,051	435,339	181,328	159,431	97.59%
YoY %	-0.04%	-0.03%	0.30%	1.77%	140.08%	13.73%	-	-
Horiz. %	278.53%	278.64%	278.72%	277.90%	273.06%	113.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	5.94%	5.03%	4.18%	3.11%	4.48%	4.84%	6.04%	-
YoY %	18.09%	20.33%	34.41%	-30.58%	-7.44%	-19.87%	-	-
Horiz. %	98.34%	83.28%	69.21%	51.49%	74.17%	80.13%	100.00%	-
ROE	6.99%	5.95%	4.75%	4.68%	6.64%	5.44%	7.68%	-
YoY %	17.48%	25.26%	1.50%	-29.52%	22.06%	-29.17%	-	-
Horiz. %	91.02%	77.47%	61.85%	60.94%	86.46%	70.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	177.60	173.74	166.78	157.21	152.74	353.91	393.81	-41.10%
YoY %	2.22%	4.17%	6.09%	2.93%	-56.84%	-10.13%	-	-
Horiz. %	45.10%	44.12%	42.35%	39.92%	38.79%	89.87%	100.00%	-
EPS	10.14	8.51	6.75	4.68	6.64	16.32	23.03	-42.03%
YoY %	19.15%	26.07%	44.23%	-29.52%	-59.31%	-29.14%	-	-
Horiz. %	44.03%	36.95%	29.31%	20.32%	28.83%	70.86%	100.00%	-
DPS	5.00	4.95	4.95	4.26	4.33	7.12	8.09	-27.37%
YoY %	1.01%	0.00%	16.20%	-1.62%	-39.19%	-11.99%	-	-
Horiz. %	61.80%	61.19%	61.19%	52.66%	53.52%	88.01%	100.00%	-
NAPS	1.45	1.43	1.42	1.00	1.00	3.00	3.00	-38.33%
YoY %	1.40%	0.70%	42.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	48.33%	47.67%	47.33%	33.33%	33.33%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 443,051
RPS	177.56	173.76	166.86	156.81	149.70	144.48	141.35	16.37%
YoY %	2.19%	4.14%	6.41%	4.75%	3.61%	2.21%	-	-
Horiz. %	125.62%	122.93%	118.05%	110.94%	105.91%	102.21%	100.00%	-
EPS	10.14	8.51	6.75	4.66	6.51	6.66	8.27	14.51%
YoY %	19.15%	26.07%	44.85%	-28.42%	-2.25%	-19.47%	-	-
Horiz. %	122.61%	102.90%	81.62%	56.35%	78.72%	80.53%	100.00%	-
DPS	5.00	4.95	4.95	4.25	4.25	2.90	2.90	43.64%
YoY %	1.01%	0.00%	16.47%	0.00%	46.55%	0.00%	-	-
Horiz. %	172.41%	170.69%	170.69%	146.55%	146.55%	100.00%	100.00%	-
NAPS	1.4497	1.4302	1.4207	0.9975	0.9801	1.2247	1.0768	21.85%
YoY %	1.36%	0.67%	42.43%	1.78%	-19.97%	13.74%	-	-
Horiz. %	134.63%	132.82%	131.94%	92.64%	91.02%	113.74%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.96	0.85	0.85	0.72	0.80	0.34	0.34	99.39%
YoY %	12.94%	0.00%	18.06%	-10.00%	135.29%	0.00%	-	-
Horiz. %	282.35%	250.00%	250.00%	211.76%	235.29%	100.00%	100.00%	-
P/EPS	16.77	17.39	21.04	24.17	18.37	7.48	5.82	102.10%
YoY %	-3.57%	-17.35%	-12.95%	31.57%	145.59%	28.52%	-	-
Horiz. %	288.14%	298.80%	361.51%	415.29%	315.64%	128.52%	100.00%	-
EY	5.96	5.75	4.75	4.14	5.44	13.37	17.19	-50.55%
YoY %	3.65%	21.05%	14.73%	-23.90%	-59.31%	-22.22%	-	-
Horiz. %	34.67%	33.45%	27.63%	24.08%	31.65%	77.78%	100.00%	-
DY	2.94	3.35	3.49	3.77	3.55	5.83	6.04	-38.04%
YoY %	-12.24%	-4.01%	-7.43%	6.20%	-39.11%	-3.48%	-	-
Horiz. %	48.68%	55.46%	57.78%	62.42%	58.77%	96.52%	100.00%	-
P/NAPS	1.17	1.03	1.00	1.13	1.22	0.41	0.45	88.75%
YoY %	13.59%	3.00%	-11.50%	-7.38%	197.56%	-8.89%	-	-
Horiz. %	260.00%	228.89%	222.22%	251.11%	271.11%	91.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
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	0.70	0.82	0.80	0.81	0.78	0.38	0.31	71.86%
YoY %	-14.63%	2.50%	-1.23%	3.85%	105.26%	22.58%	-	-
Horiz. %	225.81%	264.52%	258.06%	261.29%	251.61%	122.58%	100.00%	-
P/EPS	12.23	16.68	19.85	27.38	17.91	8.27	5.38	72.62%
YoY %	-26.68%	-15.97%	-27.50%	52.88%	116.57%	53.72%	-	-
Horiz. %	227.32%	310.04%	368.96%	508.92%	332.90%	153.72%	100.00%	-
EY	8.18	5.99	5.04	3.65	5.58	12.09	18.57	-42.02%
YoY %	36.56%	18.85%	38.08%	-34.59%	-53.85%	-34.89%	-	-
Horiz. %	44.05%	32.26%	27.14%	19.66%	30.05%	65.11%	100.00%	-
DY	4.03	3.49	3.69	3.32	3.64	5.27	6.53	-27.44%
YoY %	15.47%	-5.42%	11.14%	-8.79%	-30.93%	-19.30%	-	-
Horiz. %	61.72%	53.45%	56.51%	50.84%	55.74%	80.70%	100.00%	-
P/NAPS	0.86	0.99	0.94	1.28	1.19	0.45	0.41	63.64%
YoY %	-13.13%	5.32%	-26.56%	7.56%	164.44%	9.76%	-	-
Horiz. %	209.76%	241.46%	229.27%	312.20%	290.24%	109.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos