[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 48.88%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 645,999 589,181 474,127 495,267 426,505 372,911 357,049 10.37%
PBT 75,405 46,458 35,208 55,620 42,959 44,770 33,136 14.67%
Tax -15,595 -12,410 -10,192 -10,088 -8,423 -12,288 -10,531 6.75%
NP 59,810 34,048 25,016 45,532 34,536 32,482 22,605 17.58%
-
NP to SH 56,795 32,912 24,015 45,760 34,202 34,288 22,605 16.57%
-
Tax Rate 20.68% 26.71% 28.95% 18.14% 19.61% 27.45% 31.78% -
Total Cost 586,189 555,133 449,111 449,735 391,969 340,429 334,444 9.79%
-
Net Worth 666,607 635,143 553,766 567,580 525,107 550,663 505,424 4.71%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 11,103 9,229 8,896 - - - -
Div Payout % - 33.74% 38.43% 19.44% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 666,607 635,143 553,766 567,580 525,107 550,663 505,424 4.71%
NOSH 444,405 444,156 184,588 177,924 175,035 183,554 115,923 25.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.26% 5.78% 5.28% 9.19% 8.10% 8.71% 6.33% -
ROE 8.52% 5.18% 4.34% 8.06% 6.51% 6.23% 4.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 145.36 132.65 256.86 278.36 243.67 203.16 308.01 -11.75%
EPS 12.78 7.41 5.49 25.59 19.54 18.68 19.50 -6.79%
DPS 0.00 2.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 3.00 3.19 3.00 3.00 4.36 -16.27%
Adjusted Per Share Value based on latest NOSH - 180,671
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 145.44 132.65 106.75 111.50 96.02 83.96 80.39 10.37%
EPS 12.79 7.41 5.41 10.30 7.70 7.72 5.09 16.58%
DPS 0.00 2.50 2.08 2.00 0.00 0.00 0.00 -
NAPS 1.5008 1.43 1.2468 1.2779 1.1822 1.2398 1.1379 4.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.15 1.48 1.22 1.51 1.17 1.40 1.68 -
P/RPS 0.79 1.12 0.47 0.54 0.48 0.69 0.55 6.21%
P/EPS 9.00 19.97 9.38 5.87 5.99 7.49 8.62 0.72%
EY 11.11 5.01 10.66 17.03 16.70 13.34 11.61 -0.73%
DY 0.00 1.69 4.10 3.31 0.00 0.00 0.00 -
P/NAPS 0.77 1.03 0.41 0.47 0.39 0.47 0.39 11.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 -
Price 1.04 1.42 1.35 1.50 1.34 1.42 1.02 -
P/RPS 0.72 1.07 0.53 0.54 0.55 0.70 0.33 13.87%
P/EPS 8.14 19.16 10.38 5.83 6.86 7.60 5.23 7.64%
EY 12.29 5.22 9.64 17.15 14.58 13.15 19.12 -7.09%
DY 0.00 1.76 3.70 3.33 0.00 0.00 0.00 -
P/NAPS 0.69 0.99 0.45 0.47 0.45 0.47 0.23 20.07%

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