[KIANJOO] YoY Annualized 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- -23.94%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 866,960 749,908 792,012 717,384 591,044 657,268 534,684 8.38%
PBT 108,712 64,580 80,460 38,540 70,152 82,196 57,000 11.35%
Tax -21,872 -12,640 -18,604 -15,616 -14,668 -11,728 -14,348 7.27%
NP 86,840 51,940 61,856 22,924 55,484 70,468 42,652 12.57%
-
NP to SH 87,540 47,748 58,204 21,996 54,808 69,360 43,620 12.30%
-
Tax Rate 20.12% 19.57% 23.12% 40.52% 20.91% 14.27% 25.17% -
Total Cost 780,120 697,968 730,156 694,460 535,560 586,800 492,032 7.98%
-
Net Worth 834,559 705,569 661,005 443,051 544,450 551,170 535,336 7.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 834,559 705,569 661,005 443,051 544,450 551,170 535,336 7.67%
NOSH 443,914 443,754 443,628 443,051 181,483 174,974 180,247 16.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.02% 6.93% 7.81% 3.20% 9.39% 10.72% 7.98% -
ROE 10.49% 6.77% 8.81% 4.96% 10.07% 12.58% 8.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 195.30 168.99 178.53 161.92 325.67 375.64 296.64 -6.72%
EPS 19.72 10.76 13.12 4.96 12.60 39.64 24.20 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.59 1.49 1.00 3.00 3.15 2.97 -7.33%
Adjusted Per Share Value based on latest NOSH - 443,051
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 195.19 168.83 178.31 161.51 133.07 147.98 120.38 8.38%
EPS 19.71 10.75 13.10 4.95 12.34 15.62 9.82 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8789 1.5885 1.4882 0.9975 1.2258 1.2409 1.2053 7.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.25 1.17 1.20 1.13 1.50 1.30 1.54 -
P/RPS 0.64 0.69 0.67 0.70 0.46 0.35 0.52 3.51%
P/EPS 6.34 10.87 9.15 22.76 4.97 3.28 6.36 -0.05%
EY 15.78 9.20 10.93 4.39 20.13 30.49 15.71 0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.81 1.13 0.50 0.41 0.52 4.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 20/05/09 21/05/08 23/05/07 25/05/06 26/05/05 20/05/04 -
Price 1.17 1.18 1.24 1.28 1.51 1.27 1.47 -
P/RPS 0.60 0.70 0.69 0.79 0.46 0.34 0.50 3.08%
P/EPS 5.93 10.97 9.45 25.78 5.00 3.20 6.07 -0.38%
EY 16.85 9.12 10.58 3.88 20.00 31.21 16.46 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.83 1.28 0.50 0.40 0.49 3.99%

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