[KIANJOO] YoY Annualized 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- 24.77%
YoY- 37.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 951,282 833,198 861,332 785,574 632,169 660,356 568,673 8.94%
PBT 131,877 76,585 100,540 61,944 46,944 74,160 57,278 14.90%
Tax -24,788 -14,404 -20,793 -16,546 -13,589 -13,450 -11,230 14.09%
NP 107,089 62,181 79,746 45,397 33,354 60,709 46,048 15.09%
-
NP to SH 105,146 56,580 75,726 43,882 32,020 61,013 45,602 14.93%
-
Tax Rate 18.80% 18.81% 20.68% 26.71% 28.95% 18.14% 19.61% -
Total Cost 844,193 771,017 781,585 740,177 598,814 599,646 522,625 8.31%
-
Net Worth 853,020 710,952 666,608 635,143 553,766 567,580 525,107 8.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 14,805 12,305 11,861 - -
Div Payout % - - - 33.74% 38.43% 19.44% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 853,020 710,952 666,608 635,143 553,766 567,580 525,107 8.41%
NOSH 444,281 444,345 444,405 444,156 184,588 177,924 175,035 16.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.26% 7.46% 9.26% 5.78% 5.28% 9.19% 8.10% -
ROE 12.33% 7.96% 11.36% 6.91% 5.78% 10.75% 8.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 214.12 187.51 193.82 176.87 342.47 371.14 324.89 -6.71%
EPS 23.67 12.73 17.04 9.88 7.32 34.12 26.05 -1.58%
DPS 0.00 0.00 0.00 3.33 6.67 6.67 0.00 -
NAPS 1.92 1.60 1.50 1.43 3.00 3.19 3.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 444,231
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 214.17 187.59 193.92 176.86 142.33 148.67 128.03 8.94%
EPS 23.67 12.74 17.05 9.88 7.21 13.74 10.27 14.92%
DPS 0.00 0.00 0.00 3.33 2.77 2.67 0.00 -
NAPS 1.9205 1.6006 1.5008 1.43 1.2468 1.2779 1.1822 8.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.38 1.18 1.15 1.48 1.22 1.51 1.17 -
P/RPS 0.64 0.63 0.59 0.84 0.36 0.41 0.36 10.05%
P/EPS 5.83 9.27 6.75 14.98 7.03 4.40 4.49 4.44%
EY 17.15 10.79 14.82 6.68 14.22 22.71 22.27 -4.25%
DY 0.00 0.00 0.00 2.25 5.46 4.42 0.00 -
P/NAPS 0.72 0.74 0.77 1.03 0.41 0.47 0.39 10.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 -
Price 1.69 1.20 1.04 1.42 1.35 1.50 1.34 -
P/RPS 0.79 0.64 0.54 0.80 0.39 0.40 0.41 11.54%
P/EPS 7.14 9.42 6.10 14.37 7.78 4.37 5.14 5.62%
EY 14.00 10.61 16.38 6.96 12.85 22.86 19.44 -5.32%
DY 0.00 0.00 0.00 2.35 4.94 4.44 0.00 -
P/NAPS 0.88 0.75 0.69 0.99 0.45 0.47 0.45 11.82%

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