[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 70.63%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 589,181 474,127 495,267 426,505 372,911 357,049 368,913 8.11%
PBT 46,458 35,208 55,620 42,959 44,770 33,136 27,949 8.83%
Tax -12,410 -10,192 -10,088 -8,423 -12,288 -10,531 -9,689 4.20%
NP 34,048 25,016 45,532 34,536 32,482 22,605 18,260 10.93%
-
NP to SH 32,912 24,015 45,760 34,202 34,288 22,605 18,260 10.31%
-
Tax Rate 26.71% 28.95% 18.14% 19.61% 27.45% 31.78% 34.67% -
Total Cost 555,133 449,111 449,735 391,969 340,429 334,444 350,653 7.95%
-
Net Worth 635,143 553,766 567,580 525,107 550,663 505,424 483,080 4.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,103 9,229 8,896 - - - - -
Div Payout % 33.74% 38.43% 19.44% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 635,143 553,766 567,580 525,107 550,663 505,424 483,080 4.66%
NOSH 444,156 184,588 177,924 175,035 183,554 115,923 115,569 25.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.78% 5.28% 9.19% 8.10% 8.71% 6.33% 4.95% -
ROE 5.18% 4.34% 8.06% 6.51% 6.23% 4.47% 3.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 132.65 256.86 278.36 243.67 203.16 308.01 319.21 -13.60%
EPS 7.41 5.49 25.59 19.54 18.68 19.50 15.80 -11.85%
DPS 2.50 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 3.00 3.19 3.00 3.00 4.36 4.18 -16.36%
Adjusted Per Share Value based on latest NOSH - 169,784
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 132.65 106.75 111.50 96.02 83.96 80.39 83.06 8.11%
EPS 7.41 5.41 10.30 7.70 7.72 5.09 4.11 10.31%
DPS 2.50 2.08 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.2468 1.2779 1.1822 1.2398 1.1379 1.0876 4.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.48 1.22 1.51 1.17 1.40 1.68 1.41 -
P/RPS 1.12 0.47 0.54 0.48 0.69 0.55 0.44 16.84%
P/EPS 19.97 9.38 5.87 5.99 7.49 8.62 8.92 14.36%
EY 5.01 10.66 17.03 16.70 13.34 11.61 11.21 -12.55%
DY 1.69 4.10 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.41 0.47 0.39 0.47 0.39 0.34 20.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 19/11/01 -
Price 1.42 1.35 1.50 1.34 1.42 1.02 1.38 -
P/RPS 1.07 0.53 0.54 0.55 0.70 0.33 0.43 16.40%
P/EPS 19.16 10.38 5.83 6.86 7.60 5.23 8.73 13.99%
EY 5.22 9.64 17.15 14.58 13.15 19.12 11.45 -12.26%
DY 1.76 3.70 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.45 0.47 0.45 0.47 0.23 0.33 20.08%

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