[KIANJOO] YoY 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- -79.52%

YoY- -79.22%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	203,284	204,723	198,413	153,782	164,331	136,182	120,653	9.07%
YoY %	-0.70%	3.18%	29.02%	-6.42%	20.67%	12.87%	-	-
Horiz. %	168.49%	169.68%	164.45%	127.46%	136.20%	112.87%	100.00%	-
PBT	14,759	26,955	16,087	6,185	16,205	10,577	12,579	2.69%
YoY %	-45.25%	67.56%	160.10%	-61.83%	53.21%	-15.92%	-	-
Horiz. %	117.33%	214.29%	127.89%	49.17%	128.83%	84.08%	100.00%	-
Tax	-3,640	-4,905	-3,550	-2,990	-2,700	-1,487	-4,053	-1.77%
YoY %	25.79%	-38.17%	-18.73%	-10.74%	-81.57%	63.31%	-	-
Horiz. %	89.81%	121.02%	87.59%	73.77%	66.62%	36.69%	100.00%	-
NP	11,119	22,050	12,537	3,195	13,505	9,090	8,526	4.52%
YoY %	-49.57%	75.88%	292.39%	-76.34%	48.57%	6.62%	-	-
Horiz. %	130.41%	258.62%	147.04%	37.47%	158.40%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,017	21,222	12,087	2,806	13,505	9,139	9,135	1.54%
YoY %	-52.80%	75.58%	330.76%	-79.22%	47.77%	0.04%	-	-
Horiz. %	109.66%	232.32%	132.32%	30.72%	147.84%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	18.20%	22.07%	48.34%	16.66%	14.06%	32.22%	-
YoY %	35.49%	-17.54%	-54.34%	190.16%	18.49%	-56.36%	-	-
Horiz. %	76.54%	56.49%	68.50%	150.03%	51.71%	43.64%	100.00%	-
Total Cost	192,165	182,673	185,876	150,587	150,826	127,092	112,127	9.38%
YoY %	5.20%	-1.72%	23.43%	-0.16%	18.67%	13.35%	-	-
Horiz. %	171.38%	162.92%	165.77%	134.30%	134.51%	113.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	700,303	670,402	631,012	478,295	559,532	528,070	543,262	4.31%
YoY %	4.46%	6.24%	31.93%	-14.52%	5.96%	-2.80%	-	-
Horiz. %	128.91%	123.40%	116.15%	88.04%	102.99%	97.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	11,080	27,748	11,109	7,971	8,825	8,890	9,302	2.95%
YoY %	-60.07%	149.78%	39.37%	-9.68%	-0.73%	-4.43%	-	-
Horiz. %	119.11%	298.30%	119.43%	85.69%	94.87%	95.57%	100.00%	-
Div Payout %	110.62%	130.75%	91.91%	284.09%	65.35%	97.28%	101.83%	-
YoY %	-15.40%	42.26%	-67.65%	334.72%	-32.82%	-4.47%	-	-
Horiz. %	108.63%	128.40%	90.26%	278.98%	64.18%	95.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	700,303	670,402	631,012	478,295	559,532	528,070	543,262	4.31%
YoY %	4.46%	6.24%	31.93%	-14.52%	5.96%	-2.80%	-	-
Horiz. %	128.91%	123.40%	116.15%	88.04%	102.99%	97.20%	100.00%	-
NOSH	443,230	443,974	444,374	159,431	176,508	177,801	186,048	15.55%
YoY %	-0.17%	-0.09%	178.72%	-9.67%	-0.73%	-4.43%	-	-
Horiz. %	238.23%	238.63%	238.85%	85.69%	94.87%	95.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.47%	10.77%	6.32%	2.08%	8.22%	6.67%	7.07%	-
YoY %	-49.21%	70.41%	203.85%	-74.70%	23.24%	-5.66%	-	-
Horiz. %	77.37%	152.33%	89.39%	29.42%	116.27%	94.34%	100.00%	-
ROE	1.43%	3.17%	1.92%	0.59%	2.41%	1.73%	1.68%	-
YoY %	-54.89%	65.10%	225.42%	-75.52%	39.31%	2.98%	-	-
Horiz. %	85.12%	188.69%	114.29%	35.12%	143.45%	102.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	45.86	46.11	44.65	96.46	93.10	76.59	64.85	-5.60%
YoY %	-0.54%	3.27%	-53.71%	3.61%	21.56%	18.10%	-	-
Horiz. %	70.72%	71.10%	68.85%	148.74%	143.56%	118.10%	100.00%	-
EPS	2.26	4.78	2.72	0.64	7.59	5.14	4.91	-12.12%
YoY %	-52.72%	75.74%	325.00%	-91.57%	47.67%	4.68%	-	-
Horiz. %	46.03%	97.35%	55.40%	13.03%	154.58%	104.68%	100.00%	-
DPS	2.50	6.25	2.50	5.00	5.00	5.00	5.00	-10.90%
YoY %	-60.00%	150.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	125.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.51	1.42	3.00	3.17	2.97	2.92	-9.72%
YoY %	4.64%	6.34%	-52.67%	-5.36%	6.73%	1.71%	-	-
Horiz. %	54.11%	51.71%	48.63%	102.74%	108.56%	101.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 159,431
RPS	45.77	46.09	44.67	34.62	37.00	30.66	27.16	9.07%
YoY %	-0.69%	3.18%	29.03%	-6.43%	20.68%	12.89%	-	-
Horiz. %	168.52%	169.70%	164.47%	127.47%	136.23%	112.89%	100.00%	-
EPS	2.26	4.78	2.72	0.63	3.04	2.06	2.06	1.55%
YoY %	-52.72%	75.74%	331.75%	-79.28%	47.57%	0.00%	-	-
Horiz. %	109.71%	232.04%	132.04%	30.58%	147.57%	100.00%	100.00%	-
DPS	2.49	6.25	2.50	1.79	1.99	2.00	2.09	2.95%
YoY %	-60.16%	150.00%	39.66%	-10.05%	-0.50%	-4.31%	-	-
Horiz. %	119.14%	299.04%	119.62%	85.65%	95.22%	95.69%	100.00%	-
NAPS	1.5767	1.5093	1.4207	1.0768	1.2597	1.1889	1.2231	4.31%
YoY %	4.47%	6.24%	31.94%	-14.52%	5.96%	-2.80%	-	-
Horiz. %	128.91%	123.40%	116.16%	88.04%	102.99%	97.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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	2.49	2.52	3.18	1.39	1.45	1.83	1.63	7.31%
YoY %	-1.19%	-20.75%	128.78%	-4.14%	-20.77%	12.27%	-	-
Horiz. %	152.76%	154.60%	195.09%	85.28%	88.96%	112.27%	100.00%	-
P/EPS	50.44	24.27	52.21	76.14	17.64	27.24	21.59	15.17%
YoY %	107.83%	-53.51%	-31.43%	331.63%	-35.24%	26.17%	-	-
Horiz. %	233.63%	112.41%	241.82%	352.66%	81.70%	126.17%	100.00%	-
EY	1.98	4.12	1.92	1.31	5.67	3.67	4.63	-13.18%
YoY %	-51.94%	114.58%	46.56%	-76.90%	54.50%	-20.73%	-	-
Horiz. %	42.76%	88.98%	41.47%	28.29%	122.46%	79.27%	100.00%	-
DY	2.19	5.39	1.76	3.73	3.70	3.57	4.72	-12.00%
YoY %	-59.37%	206.25%	-52.82%	0.81%	3.64%	-24.36%	-	-
Horiz. %	46.40%	114.19%	37.29%	79.03%	78.39%	75.64%	100.00%	-
P/NAPS	0.72	0.77	1.00	0.45	0.43	0.47	0.36	12.23%
YoY %	-6.49%	-23.00%	122.22%	4.65%	-8.51%	30.56%	-	-
Horiz. %	200.00%	213.89%	277.78%	125.00%	119.44%	130.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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	2.55	2.73	3.00	1.29	1.70	1.75	2.24	2.18%
YoY %	-6.59%	-9.00%	132.56%	-24.12%	-2.86%	-21.88%	-	-
Horiz. %	113.84%	121.87%	133.93%	57.59%	75.89%	78.12%	100.00%	-
P/EPS	51.77	26.36	49.26	70.45	20.65	26.07	29.53	9.79%
YoY %	96.40%	-46.49%	-30.08%	241.16%	-20.79%	-11.72%	-	-
Horiz. %	175.31%	89.27%	166.81%	238.57%	69.93%	88.28%	100.00%	-
EY	1.93	3.79	2.03	1.42	4.84	3.84	3.39	-8.95%
YoY %	-49.08%	86.70%	42.96%	-70.66%	26.04%	13.27%	-	-
Horiz. %	56.93%	111.80%	59.88%	41.89%	142.77%	113.27%	100.00%	-
DY	2.14	4.96	1.87	4.03	3.16	3.73	3.45	-7.64%
YoY %	-56.85%	165.24%	-53.60%	27.53%	-15.28%	8.12%	-	-
Horiz. %	62.03%	143.77%	54.20%	116.81%	91.59%	108.12%	100.00%	-
P/NAPS	0.74	0.83	0.94	0.41	0.50	0.45	0.50	6.74%
YoY %	-10.84%	-11.70%	129.27%	-18.00%	11.11%	-10.00%	-	-
Horiz. %	148.00%	166.00%	188.00%	82.00%	100.00%	90.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos