[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.47%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 624,899 645,999 589,181 474,127 495,267 426,505 372,911 8.97%
PBT 57,439 75,405 46,458 35,208 55,620 42,959 44,770 4.23%
Tax -10,803 -15,595 -12,410 -10,192 -10,088 -8,423 -12,288 -2.12%
NP 46,636 59,810 34,048 25,016 45,532 34,536 32,482 6.20%
-
NP to SH 42,435 56,795 32,912 24,015 45,760 34,202 34,288 3.61%
-
Tax Rate 18.81% 20.68% 26.71% 28.95% 18.14% 19.61% 27.45% -
Total Cost 578,263 586,189 555,133 449,111 449,735 391,969 340,429 9.22%
-
Net Worth 710,952 666,607 635,143 553,766 567,580 525,107 550,663 4.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 11,103 9,229 8,896 - - -
Div Payout % - - 33.74% 38.43% 19.44% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 710,952 666,607 635,143 553,766 567,580 525,107 550,663 4.34%
NOSH 444,345 444,405 444,156 184,588 177,924 175,035 183,554 15.86%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.46% 9.26% 5.78% 5.28% 9.19% 8.10% 8.71% -
ROE 5.97% 8.52% 5.18% 4.34% 8.06% 6.51% 6.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.63 145.36 132.65 256.86 278.36 243.67 203.16 -5.94%
EPS 9.55 12.78 7.41 5.49 25.59 19.54 18.68 -10.57%
DPS 0.00 0.00 2.50 5.00 5.00 0.00 0.00 -
NAPS 1.60 1.50 1.43 3.00 3.19 3.00 3.00 -9.93%
Adjusted Per Share Value based on latest NOSH - 181,328
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.69 145.44 132.65 106.75 111.50 96.02 83.96 8.97%
EPS 9.55 12.79 7.41 5.41 10.30 7.70 7.72 3.60%
DPS 0.00 0.00 2.50 2.08 2.00 0.00 0.00 -
NAPS 1.6006 1.5008 1.43 1.2468 1.2779 1.1822 1.2398 4.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.18 1.15 1.48 1.22 1.51 1.17 1.40 -
P/RPS 0.84 0.79 1.12 0.47 0.54 0.48 0.69 3.32%
P/EPS 12.36 9.00 19.97 9.38 5.87 5.99 7.49 8.69%
EY 8.09 11.11 5.01 10.66 17.03 16.70 13.34 -7.99%
DY 0.00 0.00 1.69 4.10 3.31 0.00 0.00 -
P/NAPS 0.74 0.77 1.03 0.41 0.47 0.39 0.47 7.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 19/11/03 -
Price 1.20 1.04 1.42 1.35 1.50 1.34 1.42 -
P/RPS 0.85 0.72 1.07 0.53 0.54 0.55 0.70 3.28%
P/EPS 12.57 8.14 19.16 10.38 5.83 6.86 7.60 8.73%
EY 7.96 12.29 5.22 9.64 17.15 14.58 13.15 -8.01%
DY 0.00 0.00 1.76 3.70 3.33 0.00 0.00 -
P/NAPS 0.75 0.69 0.99 0.45 0.47 0.45 0.47 8.09%

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