[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.81%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 164,317 575,684 426,505 269,852 133,671 505,068 372,911 -42.06%
PBT 20,549 56,510 42,959 24,827 14,250 52,491 44,770 -40.46%
Tax -2,932 -6,724 -8,423 -5,074 -3,587 -6,453 -12,288 -61.49%
NP 17,617 49,786 34,536 19,753 10,663 46,038 32,482 -33.46%
-
NP to SH 17,340 49,118 34,202 20,044 10,905 46,038 34,288 -36.49%
-
Tax Rate 14.27% 11.90% 19.61% 20.44% 25.17% 12.29% 27.45% -
Total Cost 146,700 525,898 391,969 250,099 123,008 459,030 340,429 -42.91%
-
Net Worth 551,170 539,465 525,107 531,998 535,336 532,372 550,663 0.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 17,687 - 8,956 - 18,294 - -
Div Payout % - 36.01% - 44.68% - 39.74% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 551,170 539,465 525,107 531,998 535,336 532,372 550,663 0.06%
NOSH 174,974 176,873 175,035 179,124 180,247 182,945 183,554 -3.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.72% 8.65% 8.10% 7.32% 7.98% 9.12% 8.71% -
ROE 3.15% 9.10% 6.51% 3.77% 2.04% 8.65% 6.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 93.91 325.48 243.67 150.65 74.16 276.08 203.16 -40.18%
EPS 9.91 28.15 19.54 11.19 6.05 26.41 18.68 -34.44%
DPS 0.00 10.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 3.15 3.05 3.00 2.97 2.97 2.91 3.00 3.30%
Adjusted Per Share Value based on latest NOSH - 177,801
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.99 129.61 96.02 60.75 30.09 113.71 83.96 -42.07%
EPS 3.90 11.06 7.70 4.51 2.46 10.37 7.72 -36.54%
DPS 0.00 3.98 0.00 2.02 0.00 4.12 0.00 -
NAPS 1.2409 1.2146 1.1822 1.1977 1.2053 1.1986 1.2398 0.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.30 1.41 1.17 1.40 1.54 1.57 1.40 -
P/RPS 1.38 0.43 0.48 0.93 2.08 0.57 0.69 58.67%
P/EPS 13.12 5.08 5.99 12.51 25.45 6.24 7.49 45.26%
EY 7.62 19.70 16.70 7.99 3.93 16.03 13.34 -31.13%
DY 0.00 7.09 0.00 3.57 0.00 6.37 0.00 -
P/NAPS 0.41 0.46 0.39 0.47 0.52 0.54 0.47 -8.69%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 -
Price 1.27 1.33 1.34 1.34 1.47 1.70 1.42 -
P/RPS 1.35 0.41 0.55 0.89 1.98 0.62 0.70 54.87%
P/EPS 12.82 4.79 6.86 11.97 24.30 6.76 7.60 41.65%
EY 7.80 20.88 14.58 8.35 4.12 14.80 13.15 -29.38%
DY 0.00 7.52 0.00 3.73 0.00 5.88 0.00 -
P/NAPS 0.40 0.44 0.45 0.45 0.49 0.58 0.47 -10.18%

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