[KIANJOO] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 44.8%

YoY- -18.31%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	938,711	863,562	813,623	741,134	627,853	634,480	536,469	9.76%
YoY %	8.70%	6.14%	9.78%	18.04%	-1.04%	18.27%	-	-
Horiz. %	174.98%	160.97%	151.66%	138.15%	117.03%	118.27%	100.00%	-
PBT	96,309	73,959	82,694	45,147	56,564	68,437	51,311	11.05%
YoY %	30.22%	-10.56%	83.17%	-20.18%	-17.35%	33.38%	-	-
Horiz. %	187.70%	144.14%	161.16%	87.99%	110.24%	133.38%	100.00%	-
Tax	-18,762	-14,924	-16,591	-14,165	-18,634	-7,282	-3,444	32.63%
YoY %	-25.72%	10.05%	-17.13%	23.98%	-155.89%	-111.44%	-	-
Horiz. %	544.77%	433.33%	481.74%	411.30%	541.06%	211.44%	100.00%	-
NP	77,547	59,035	66,103	30,982	37,930	61,155	47,867	8.36%
YoY %	31.36%	-10.69%	113.36%	-18.32%	-37.98%	27.76%	-	-
Horiz. %	162.01%	123.33%	138.10%	64.73%	79.24%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,048	55,682	63,214	29,996	36,720	60,197	48,631	7.25%
YoY %	32.98%	-11.92%	110.74%	-18.31%	-39.00%	23.78%	-	-
Horiz. %	152.27%	114.50%	129.99%	61.68%	75.51%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.48%	20.18%	20.06%	31.38%	32.94%	10.64%	6.71%	-
YoY %	-3.47%	0.60%	-36.07%	-4.74%	209.59%	58.57%	-	-
Horiz. %	290.31%	300.75%	298.96%	467.66%	490.91%	158.57%	100.00%	-
Total Cost	861,164	804,527	747,520	710,152	589,923	573,325	488,602	9.90%
YoY %	7.04%	7.63%	5.26%	20.38%	2.90%	17.34%	-	-
Horiz. %	176.25%	164.66%	152.99%	145.34%	120.74%	117.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	852,096	700,303	670,402	631,012	478,295	559,532	528,070	8.29%
YoY %	21.68%	4.46%	6.24%	31.93%	-14.52%	5.96%	-	-
Horiz. %	161.36%	132.62%	126.95%	119.49%	90.57%	105.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	38,866	22,173	38,850	21,992	12,902	17,703	17,975	13.70%
YoY %	75.29%	-42.93%	76.66%	70.45%	-27.12%	-1.51%	-	-
Horiz. %	216.22%	123.35%	216.13%	122.35%	71.78%	98.49%	100.00%	-
Div Payout %	52.49%	39.82%	61.46%	73.32%	35.14%	29.41%	36.96%	-
YoY %	31.82%	-35.21%	-16.18%	108.65%	19.48%	-20.43%	-	-
Horiz. %	142.02%	107.74%	166.29%	198.38%	95.08%	79.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	852,096	700,303	670,402	631,012	478,295	559,532	528,070	8.29%
YoY %	21.68%	4.46%	6.24%	31.93%	-14.52%	5.96%	-	-
Horiz. %	161.36%	132.62%	126.95%	119.49%	90.57%	105.96%	100.00%	-
NOSH	443,800	443,230	443,974	444,374	159,431	176,508	177,801	16.46%
YoY %	0.13%	-0.17%	-0.09%	178.72%	-9.67%	-0.73%	-	-
Horiz. %	249.60%	249.28%	249.70%	249.93%	89.67%	99.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.26%	6.84%	8.12%	4.18%	6.04%	9.64%	8.92%	-
YoY %	20.76%	-15.76%	94.26%	-30.79%	-37.34%	8.07%	-	-
Horiz. %	92.60%	76.68%	91.03%	46.86%	67.71%	108.07%	100.00%	-
ROE	8.69%	7.95%	9.43%	4.75%	7.68%	10.76%	9.21%	-
YoY %	9.31%	-15.69%	98.53%	-38.15%	-28.62%	16.83%	-	-
Horiz. %	94.35%	86.32%	102.39%	51.57%	83.39%	116.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	211.52	194.83	183.26	166.78	393.81	359.46	301.72	-5.74%
YoY %	8.57%	6.31%	9.88%	-57.65%	9.56%	19.14%	-	-
Horiz. %	70.10%	64.57%	60.74%	55.28%	130.52%	119.14%	100.00%	-
EPS	16.68	12.56	14.24	6.75	23.03	34.10	27.35	-7.90%
YoY %	32.80%	-11.80%	110.96%	-70.69%	-32.46%	24.68%	-	-
Horiz. %	60.99%	45.92%	52.07%	24.68%	84.20%	124.68%	100.00%	-
DPS	8.75	5.00	8.75	4.95	8.09	10.03	10.11	-2.37%
YoY %	75.00%	-42.86%	76.77%	-38.81%	-19.34%	-0.79%	-	-
Horiz. %	86.55%	49.46%	86.55%	48.96%	80.02%	99.21%	100.00%	-
NAPS	1.92	1.58	1.51	1.42	3.00	3.17	2.97	-7.00%
YoY %	21.52%	4.64%	6.34%	-52.67%	-5.36%	6.73%	-	-
Horiz. %	64.65%	53.20%	50.84%	47.81%	101.01%	106.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 444,374
RPS	211.34	194.42	183.18	166.86	141.35	142.85	120.78	9.76%
YoY %	8.70%	6.14%	9.78%	18.05%	-1.05%	18.27%	-	-
Horiz. %	174.98%	160.97%	151.66%	138.15%	117.03%	118.27%	100.00%	-
EPS	16.67	12.54	14.23	6.75	8.27	13.55	10.95	7.25%
YoY %	32.93%	-11.88%	110.81%	-18.38%	-38.97%	23.74%	-	-
Horiz. %	152.24%	114.52%	129.95%	61.64%	75.53%	123.74%	100.00%	-
DPS	8.75	4.99	8.75	4.95	2.90	3.99	4.05	13.69%
YoY %	75.35%	-42.97%	76.77%	70.69%	-27.32%	-1.48%	-	-
Horiz. %	216.05%	123.21%	216.05%	122.22%	71.60%	98.52%	100.00%	-
NAPS	1.9184	1.5767	1.5093	1.4207	1.0768	1.2597	1.1889	8.29%
YoY %	21.67%	4.47%	6.24%	31.94%	-14.52%	5.96%	-	-
Horiz. %	161.36%	132.62%	126.95%	119.50%	90.57%	105.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.17	1.14	1.16	1.42	1.34	1.35	1.40	-
P/RPS	0.55	0.59	0.63	0.85	0.34	0.38	0.46	3.02%
YoY %	-6.78%	-6.35%	-25.88%	150.00%	-10.53%	-17.39%	-	-
Horiz. %	119.57%	128.26%	136.96%	184.78%	73.91%	82.61%	100.00%	-
P/EPS	7.01	9.07	8.15	21.04	5.82	3.96	5.12	5.37%
YoY %	-22.71%	11.29%	-61.26%	261.51%	46.97%	-22.66%	-	-
Horiz. %	136.91%	177.15%	159.18%	410.94%	113.67%	77.34%	100.00%	-
EY	14.26	11.02	12.27	4.75	17.19	25.26	19.54	-5.11%
YoY %	29.40%	-10.19%	158.32%	-72.37%	-31.95%	29.27%	-	-
Horiz. %	72.98%	56.40%	62.79%	24.31%	87.97%	129.27%	100.00%	-
DY	7.48	4.39	7.54	3.49	6.04	7.43	7.22	0.59%
YoY %	70.39%	-41.78%	116.05%	-42.22%	-18.71%	2.91%	-	-
Horiz. %	103.60%	60.80%	104.43%	48.34%	83.66%	102.91%	100.00%	-
P/NAPS	0.61	0.72	0.77	1.00	0.45	0.43	0.47	4.43%
YoY %	-15.28%	-6.49%	-23.00%	122.22%	4.65%	-8.51%	-	-
Horiz. %	129.79%	153.19%	163.83%	212.77%	95.74%	91.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	19/08/09	29/08/08	22/08/07	24/08/06	25/08/05	20/08/04	-
Price	1.49	1.17	1.26	1.34	1.24	1.58	1.34	-
P/RPS	0.70	0.60	0.69	0.80	0.31	0.44	0.44	8.04%
YoY %	16.67%	-13.04%	-13.75%	158.06%	-29.55%	0.00%	-	-
Horiz. %	159.09%	136.36%	156.82%	181.82%	70.45%	100.00%	100.00%	-
P/EPS	8.93	9.31	8.85	19.85	5.38	4.63	4.90	10.51%
YoY %	-4.08%	5.20%	-55.42%	268.96%	16.20%	-5.51%	-	-
Horiz. %	182.24%	190.00%	180.61%	405.10%	109.80%	94.49%	100.00%	-
EY	11.20	10.74	11.30	5.04	18.57	21.58	20.41	-9.51%
YoY %	4.28%	-4.96%	124.21%	-72.86%	-13.95%	5.73%	-	-
Horiz. %	54.88%	52.62%	55.37%	24.69%	90.98%	105.73%	100.00%	-
DY	5.87	4.27	6.94	3.69	6.53	6.35	7.54	-4.08%
YoY %	37.47%	-38.47%	88.08%	-43.49%	2.83%	-15.78%	-	-
Horiz. %	77.85%	56.63%	92.04%	48.94%	86.60%	84.22%	100.00%	-
P/NAPS	0.78	0.74	0.83	0.94	0.41	0.50	0.45	9.59%
YoY %	5.41%	-10.84%	-11.70%	129.27%	-18.00%	11.11%	-	-
Horiz. %	173.33%	164.44%	184.44%	208.89%	91.11%	111.11%	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