[KIANJOO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.48%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 390,761 402,726 378,006 293,612 328,648 269,852 238,452 8.57%
PBT 30,904 47,070 25,722 23,723 36,754 24,827 26,007 2.91%
Tax -6,800 -9,556 -7,454 -6,657 -5,632 -5,074 -8,083 -2.83%
NP 24,104 37,514 18,268 17,066 31,122 19,753 17,924 5.05%
-
NP to SH 21,954 35,773 17,586 16,508 30,736 20,044 19,257 2.20%
-
Tax Rate 22.00% 20.30% 28.98% 28.06% 15.32% 20.44% 31.08% -
Total Cost 366,657 365,212 359,738 276,546 297,526 250,099 220,528 8.83%
-
Net Worth 702,172 671,021 630,609 528,537 557,397 531,998 544,868 4.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,110 27,774 11,102 8,808 8,791 8,956 9,329 2.95%
Div Payout % 50.61% 77.64% 63.13% 53.36% 28.60% 44.68% 48.45% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 702,172 671,021 630,609 528,537 557,397 531,998 544,868 4.31%
NOSH 444,412 444,385 444,090 176,179 175,835 179,124 186,598 15.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.17% 9.32% 4.83% 5.81% 9.47% 7.32% 7.52% -
ROE 3.13% 5.33% 2.79% 3.12% 5.51% 3.77% 3.53% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 87.93 90.63 85.12 166.66 186.91 150.65 127.79 -6.03%
EPS 4.94 8.05 3.96 3.79 17.48 11.19 10.32 -11.54%
DPS 2.50 6.25 2.50 5.00 5.00 5.00 5.00 -10.90%
NAPS 1.58 1.51 1.42 3.00 3.17 2.97 2.92 -9.72%
Adjusted Per Share Value based on latest NOSH - 159,431
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 87.98 90.67 85.10 66.10 73.99 60.75 53.69 8.57%
EPS 4.94 8.05 3.96 3.72 6.92 4.51 4.34 2.17%
DPS 2.50 6.25 2.50 1.98 1.98 2.02 2.10 2.94%
NAPS 1.5809 1.5107 1.4198 1.19 1.2549 1.1977 1.2267 4.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.14 1.16 1.42 1.34 1.35 1.40 1.06 -
P/RPS 1.30 1.28 1.67 0.80 0.72 0.93 0.83 7.75%
P/EPS 23.08 14.41 35.86 14.30 7.72 12.51 10.27 14.43%
EY 4.33 6.94 2.79 6.99 12.95 7.99 9.74 -12.62%
DY 2.19 5.39 1.76 3.73 3.70 3.57 4.72 -12.00%
P/NAPS 0.72 0.77 1.00 0.45 0.43 0.47 0.36 12.23%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 29/08/08 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 -
Price 1.17 1.26 1.34 1.24 1.58 1.34 1.45 -
P/RPS 1.33 1.39 1.57 0.74 0.85 0.89 1.13 2.75%
P/EPS 23.68 15.65 33.84 13.23 9.04 11.97 14.05 9.08%
EY 4.22 6.39 2.96 7.56 11.06 8.35 7.12 -8.34%
DY 2.14 4.96 1.87 4.03 3.16 3.73 3.45 -7.64%
P/NAPS 0.74 0.83 0.94 0.41 0.50 0.45 0.50 6.74%

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