[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.7%
YoY- 50.39%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 568,673 539,704 534,684 505,068 497,214 476,904 471,196 13.31%
PBT 57,278 49,654 57,000 52,491 59,693 52,014 53,712 4.36%
Tax -11,230 -10,148 -14,348 -6,453 -16,384 -16,166 -16,116 -21.34%
NP 46,048 39,506 42,652 46,038 43,309 35,848 37,596 14.43%
-
NP to SH 45,602 40,088 43,620 46,038 45,717 38,514 37,596 13.69%
-
Tax Rate 19.61% 20.44% 25.17% 12.29% 27.45% 31.08% 30.00% -
Total Cost 522,625 500,198 492,032 459,030 453,905 441,056 433,600 13.21%
-
Net Worth 525,107 531,998 535,336 532,372 550,663 544,868 507,302 2.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 17,912 - 18,294 - 18,659 - -
Div Payout % - 44.68% - 39.74% - 48.45% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 525,107 531,998 535,336 532,372 550,663 544,868 507,302 2.31%
NOSH 175,035 179,124 180,247 182,945 183,554 186,598 173,733 0.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.10% 7.32% 7.98% 9.12% 8.71% 7.52% 7.98% -
ROE 8.68% 7.54% 8.15% 8.65% 8.30% 7.07% 7.41% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 324.89 301.30 296.64 276.08 270.88 255.58 271.22 12.75%
EPS 26.05 22.38 24.20 26.41 24.91 20.64 21.64 13.12%
DPS 0.00 10.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 3.00 2.97 2.97 2.91 3.00 2.92 2.92 1.81%
Adjusted Per Share Value based on latest NOSH - 181,709
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 128.03 121.51 120.38 113.71 111.94 107.37 106.09 13.31%
EPS 10.27 9.03 9.82 10.37 10.29 8.67 8.46 13.75%
DPS 0.00 4.03 0.00 4.12 0.00 4.20 0.00 -
NAPS 1.1822 1.1977 1.2053 1.1986 1.2398 1.2267 1.1421 2.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.40 1.54 1.57 1.40 1.06 0.93 -
P/RPS 0.36 0.46 0.52 0.57 0.52 0.41 0.34 3.87%
P/EPS 4.49 6.26 6.36 6.24 5.62 5.14 4.30 2.91%
EY 22.27 15.99 15.71 16.03 17.79 19.47 23.27 -2.87%
DY 0.00 7.14 0.00 6.37 0.00 9.43 0.00 -
P/NAPS 0.39 0.47 0.52 0.54 0.47 0.36 0.32 14.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 -
Price 1.34 1.34 1.47 1.70 1.42 1.45 0.99 -
P/RPS 0.41 0.44 0.50 0.62 0.52 0.57 0.37 7.06%
P/EPS 5.14 5.99 6.07 6.76 5.70 7.03 4.57 8.12%
EY 19.44 16.70 16.46 14.80 17.54 14.23 21.86 -7.50%
DY 0.00 7.46 0.00 5.88 0.00 6.90 0.00 -
P/NAPS 0.45 0.45 0.49 0.58 0.47 0.50 0.34 20.48%

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