[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.57%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 497,214 476,904 471,196 479,091 476,065 467,532 474,684 3.13%
PBT 59,693 52,014 53,712 38,641 44,181 39,962 42,344 25.69%
Tax -16,384 -16,166 -16,116 -11,142 -14,041 -13,968 -14,472 8.61%
NP 43,309 35,848 37,596 27,499 30,140 25,994 27,872 34.11%
-
NP to SH 45,717 38,514 37,596 30,613 30,140 25,994 27,872 39.04%
-
Tax Rate 27.45% 31.08% 30.00% 28.83% 31.78% 34.95% 34.18% -
Total Cost 453,905 441,056 433,600 451,592 445,925 441,538 446,812 1.05%
-
Net Worth 550,663 544,868 507,302 489,777 505,424 508,275 497,050 7.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 18,659 - 8,684 - 11,604 - -
Div Payout % - 48.45% - 28.37% - 44.64% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 550,663 544,868 507,302 489,777 505,424 508,275 497,050 7.06%
NOSH 183,554 186,598 173,733 173,680 115,923 116,044 116,133 35.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.71% 7.52% 7.98% 5.74% 6.33% 5.56% 5.87% -
ROE 8.30% 7.07% 7.41% 6.25% 5.96% 5.11% 5.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 270.88 255.58 271.22 275.85 410.67 402.89 408.74 -23.96%
EPS 24.91 20.64 21.64 15.84 26.00 22.40 24.00 2.50%
DPS 0.00 10.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 3.00 2.92 2.92 2.82 4.36 4.38 4.28 -21.07%
Adjusted Per Share Value based on latest NOSH - 173,931
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.94 107.37 106.09 107.86 107.18 105.26 106.87 3.13%
EPS 10.29 8.67 8.46 6.89 6.79 5.85 6.28 38.94%
DPS 0.00 4.20 0.00 1.96 0.00 2.61 0.00 -
NAPS 1.2398 1.2267 1.1421 1.1027 1.1379 1.1443 1.1191 7.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.06 0.93 1.04 1.68 1.80 1.80 -
P/RPS 0.52 0.41 0.34 0.38 0.41 0.45 0.44 11.76%
P/EPS 5.62 5.14 4.30 5.90 6.46 8.04 7.50 -17.48%
EY 17.79 19.47 23.27 16.95 15.48 12.44 13.33 21.19%
DY 0.00 9.43 0.00 4.81 0.00 5.56 0.00 -
P/NAPS 0.47 0.36 0.32 0.37 0.39 0.41 0.42 7.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 -
Price 1.42 1.45 0.99 0.93 1.02 1.89 1.87 -
P/RPS 0.52 0.57 0.37 0.34 0.25 0.47 0.46 8.50%
P/EPS 5.70 7.03 4.57 5.28 3.92 8.44 7.79 -18.78%
EY 17.54 14.23 21.86 18.95 25.49 11.85 12.83 23.15%
DY 0.00 6.90 0.00 5.38 0.00 5.29 0.00 -
P/NAPS 0.47 0.50 0.34 0.33 0.23 0.43 0.44 4.49%

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