[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 78.05%
YoY- 51.68%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 269,852 133,671 505,068 372,911 238,452 117,799 479,091 -31.82%
PBT 24,827 14,250 52,491 44,770 26,007 13,428 38,641 -25.56%
Tax -5,074 -3,587 -6,453 -12,288 -8,083 -4,029 -11,142 -40.83%
NP 19,753 10,663 46,038 32,482 17,924 9,399 27,499 -19.80%
-
NP to SH 20,044 10,905 46,038 34,288 19,257 9,399 30,613 -24.61%
-
Tax Rate 20.44% 25.17% 12.29% 27.45% 31.08% 30.00% 28.83% -
Total Cost 250,099 123,008 459,030 340,429 220,528 108,400 451,592 -32.58%
-
Net Worth 531,998 535,336 532,372 550,663 544,868 507,302 489,777 5.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,956 - 18,294 - 9,329 - 8,684 2.07%
Div Payout % 44.68% - 39.74% - 48.45% - 28.37% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 531,998 535,336 532,372 550,663 544,868 507,302 489,777 5.67%
NOSH 179,124 180,247 182,945 183,554 186,598 173,733 173,680 2.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.32% 7.98% 9.12% 8.71% 7.52% 7.98% 5.74% -
ROE 3.77% 2.04% 8.65% 6.23% 3.53% 1.85% 6.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 150.65 74.16 276.08 203.16 127.79 67.80 275.85 -33.21%
EPS 11.19 6.05 26.41 18.68 10.32 5.41 15.84 -20.69%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.97 2.97 2.91 3.00 2.92 2.92 2.82 3.51%
Adjusted Per Share Value based on latest NOSH - 181,096
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.75 30.09 113.71 83.96 53.69 26.52 107.86 -31.82%
EPS 4.51 2.46 10.37 7.72 4.34 2.12 6.89 -24.63%
DPS 2.02 0.00 4.12 0.00 2.10 0.00 1.96 2.03%
NAPS 1.1977 1.2053 1.1986 1.2398 1.2267 1.1421 1.1027 5.66%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.54 1.57 1.40 1.06 0.93 1.04 -
P/RPS 0.93 2.08 0.57 0.69 0.83 1.37 0.38 81.70%
P/EPS 12.51 25.45 6.24 7.49 10.27 17.19 5.90 65.12%
EY 7.99 3.93 16.03 13.34 9.74 5.82 16.95 -39.45%
DY 3.57 0.00 6.37 0.00 4.72 0.00 4.81 -18.03%
P/NAPS 0.47 0.52 0.54 0.47 0.36 0.32 0.37 17.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 -
Price 1.34 1.47 1.70 1.42 1.45 0.99 0.93 -
P/RPS 0.89 1.98 0.62 0.70 1.13 1.46 0.34 90.04%
P/EPS 11.97 24.30 6.76 7.60 14.05 18.30 5.28 72.65%
EY 8.35 4.12 14.80 13.15 7.12 5.46 18.95 -42.12%
DY 3.73 0.00 5.88 0.00 3.45 0.00 5.38 -21.68%
P/NAPS 0.45 0.49 0.58 0.47 0.50 0.34 0.33 22.99%

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