[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.7%
YoY- 51.68%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 539,704 534,684 505,068 497,214 476,904 471,196 479,091 8.27%
PBT 49,654 57,000 52,491 59,693 52,014 53,712 38,641 18.21%
Tax -10,148 -14,348 -6,453 -16,384 -16,166 -16,116 -11,142 -6.04%
NP 39,506 42,652 46,038 43,309 35,848 37,596 27,499 27.34%
-
NP to SH 40,088 43,620 46,038 45,717 38,514 37,596 30,613 19.71%
-
Tax Rate 20.44% 25.17% 12.29% 27.45% 31.08% 30.00% 28.83% -
Total Cost 500,198 492,032 459,030 453,905 441,056 433,600 451,592 7.05%
-
Net Worth 531,998 535,336 532,372 550,663 544,868 507,302 489,777 5.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 17,912 - 18,294 - 18,659 - 8,684 62.10%
Div Payout % 44.68% - 39.74% - 48.45% - 28.37% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 531,998 535,336 532,372 550,663 544,868 507,302 489,777 5.67%
NOSH 179,124 180,247 182,945 183,554 186,598 173,733 173,680 2.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.32% 7.98% 9.12% 8.71% 7.52% 7.98% 5.74% -
ROE 7.54% 8.15% 8.65% 8.30% 7.07% 7.41% 6.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 301.30 296.64 276.08 270.88 255.58 271.22 275.85 6.06%
EPS 22.38 24.20 26.41 24.91 20.64 21.64 15.84 25.93%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 5.00 58.80%
NAPS 2.97 2.97 2.91 3.00 2.92 2.92 2.82 3.51%
Adjusted Per Share Value based on latest NOSH - 181,096
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.51 120.38 113.71 111.94 107.37 106.09 107.86 8.27%
EPS 9.03 9.82 10.37 10.29 8.67 8.46 6.89 19.77%
DPS 4.03 0.00 4.12 0.00 4.20 0.00 1.96 61.76%
NAPS 1.1977 1.2053 1.1986 1.2398 1.2267 1.1421 1.1027 5.66%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.54 1.57 1.40 1.06 0.93 1.04 -
P/RPS 0.46 0.52 0.57 0.52 0.41 0.34 0.38 13.59%
P/EPS 6.26 6.36 6.24 5.62 5.14 4.30 5.90 4.03%
EY 15.99 15.71 16.03 17.79 19.47 23.27 16.95 -3.81%
DY 7.14 0.00 6.37 0.00 9.43 0.00 4.81 30.15%
P/NAPS 0.47 0.52 0.54 0.47 0.36 0.32 0.37 17.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 -
Price 1.34 1.47 1.70 1.42 1.45 0.99 0.93 -
P/RPS 0.44 0.50 0.62 0.52 0.57 0.37 0.34 18.77%
P/EPS 5.99 6.07 6.76 5.70 7.03 4.57 5.28 8.78%
EY 16.70 16.46 14.80 17.54 14.23 21.86 18.95 -8.08%
DY 7.46 0.00 5.88 0.00 6.90 0.00 5.38 24.37%
P/NAPS 0.45 0.49 0.58 0.47 0.50 0.34 0.33 22.99%

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