[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.81%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 505,068 497,214 476,904 471,196 479,091 476,065 467,532 5.26%
PBT 52,491 59,693 52,014 53,712 38,641 44,181 39,962 19.87%
Tax -6,453 -16,384 -16,166 -16,116 -11,142 -14,041 -13,968 -40.15%
NP 46,038 43,309 35,848 37,596 27,499 30,140 25,994 46.23%
-
NP to SH 46,038 45,717 38,514 37,596 30,613 30,140 25,994 46.23%
-
Tax Rate 12.29% 27.45% 31.08% 30.00% 28.83% 31.78% 34.95% -
Total Cost 459,030 453,905 441,056 433,600 451,592 445,925 441,538 2.61%
-
Net Worth 532,372 550,663 544,868 507,302 489,777 505,424 508,275 3.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 18,294 - 18,659 - 8,684 - 11,604 35.34%
Div Payout % 39.74% - 48.45% - 28.37% - 44.64% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 532,372 550,663 544,868 507,302 489,777 505,424 508,275 3.12%
NOSH 182,945 183,554 186,598 173,733 173,680 115,923 116,044 35.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.12% 8.71% 7.52% 7.98% 5.74% 6.33% 5.56% -
ROE 8.65% 8.30% 7.07% 7.41% 6.25% 5.96% 5.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 276.08 270.88 255.58 271.22 275.85 410.67 402.89 -22.22%
EPS 26.41 24.91 20.64 21.64 15.84 26.00 22.40 11.57%
DPS 10.00 0.00 10.00 0.00 5.00 0.00 10.00 0.00%
NAPS 2.91 3.00 2.92 2.92 2.82 4.36 4.38 -23.80%
Adjusted Per Share Value based on latest NOSH - 173,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.71 111.94 107.37 106.09 107.86 107.18 105.26 5.26%
EPS 10.37 10.29 8.67 8.46 6.89 6.79 5.85 46.31%
DPS 4.12 0.00 4.20 0.00 1.96 0.00 2.61 35.45%
NAPS 1.1986 1.2398 1.2267 1.1421 1.1027 1.1379 1.1443 3.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.40 1.06 0.93 1.04 1.68 1.80 -
P/RPS 0.57 0.52 0.41 0.34 0.38 0.41 0.45 17.01%
P/EPS 6.24 5.62 5.14 4.30 5.90 6.46 8.04 -15.50%
EY 16.03 17.79 19.47 23.27 16.95 15.48 12.44 18.36%
DY 6.37 0.00 9.43 0.00 4.81 0.00 5.56 9.46%
P/NAPS 0.54 0.47 0.36 0.32 0.37 0.39 0.41 20.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 -
Price 1.70 1.42 1.45 0.99 0.93 1.02 1.89 -
P/RPS 0.62 0.52 0.57 0.37 0.34 0.25 0.47 20.22%
P/EPS 6.76 5.70 7.03 4.57 5.28 3.92 8.44 -13.71%
EY 14.80 17.54 14.23 21.86 18.95 25.49 11.85 15.92%
DY 5.88 0.00 6.90 0.00 5.38 0.00 5.29 7.28%
P/NAPS 0.58 0.47 0.50 0.34 0.33 0.23 0.43 22.01%

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