[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.71%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 660,356 657,296 657,268 575,684 568,673 539,704 534,684 15.09%
PBT 74,160 73,508 82,196 56,510 57,278 49,654 57,000 19.15%
Tax -13,450 -11,264 -11,728 -6,724 -11,230 -10,148 -14,348 -4.21%
NP 60,709 62,244 70,468 49,786 46,048 39,506 42,652 26.50%
-
NP to SH 61,013 61,472 69,360 49,118 45,602 40,088 43,620 25.04%
-
Tax Rate 18.14% 15.32% 14.27% 11.90% 19.61% 20.44% 25.17% -
Total Cost 599,646 595,052 586,800 525,898 522,625 500,198 492,032 14.08%
-
Net Worth 567,580 557,397 551,170 539,465 525,107 531,998 535,336 3.97%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 11,861 17,583 - 17,687 - 17,912 - -
Div Payout % 19.44% 28.60% - 36.01% - 44.68% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 567,580 557,397 551,170 539,465 525,107 531,998 535,336 3.97%
NOSH 177,924 175,835 174,974 176,873 175,035 179,124 180,247 -0.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.19% 9.47% 10.72% 8.65% 8.10% 7.32% 7.98% -
ROE 10.75% 11.03% 12.58% 9.10% 8.68% 7.54% 8.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 371.14 373.81 375.64 325.48 324.89 301.30 296.64 16.09%
EPS 34.12 34.96 39.64 28.15 26.05 22.38 24.20 25.71%
DPS 6.67 10.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 3.19 3.17 3.15 3.05 3.00 2.97 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 177,566
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 148.67 147.98 147.98 129.61 128.03 121.51 120.38 15.09%
EPS 13.74 13.84 15.62 11.06 10.27 9.03 9.82 25.07%
DPS 2.67 3.96 0.00 3.98 0.00 4.03 0.00 -
NAPS 1.2779 1.2549 1.2409 1.2146 1.1822 1.1977 1.2053 3.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.51 1.35 1.30 1.41 1.17 1.40 1.54 -
P/RPS 0.41 0.36 0.35 0.43 0.36 0.46 0.52 -14.64%
P/EPS 4.40 3.86 3.28 5.08 4.49 6.26 6.36 -21.76%
EY 22.71 25.90 30.49 19.70 22.27 15.99 15.71 27.81%
DY 4.42 7.41 0.00 7.09 0.00 7.14 0.00 -
P/NAPS 0.47 0.43 0.41 0.46 0.39 0.47 0.52 -6.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 -
Price 1.50 1.58 1.27 1.33 1.34 1.34 1.47 -
P/RPS 0.40 0.42 0.34 0.41 0.41 0.44 0.50 -13.81%
P/EPS 4.37 4.52 3.20 4.79 5.14 5.99 6.07 -19.65%
EY 22.86 22.13 31.21 20.88 19.44 16.70 16.46 24.45%
DY 4.44 6.33 0.00 7.52 0.00 7.46 0.00 -
P/NAPS 0.47 0.50 0.40 0.44 0.45 0.45 0.49 -2.73%

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