[KIANJOO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 70.63%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 328,648 164,317 575,684 426,505 269,852 133,671 505,068 -24.92%
PBT 36,754 20,549 56,510 42,959 24,827 14,250 52,491 -21.16%
Tax -5,632 -2,932 -6,724 -8,423 -5,074 -3,587 -6,453 -8.68%
NP 31,122 17,617 49,786 34,536 19,753 10,663 46,038 -22.99%
-
NP to SH 30,736 17,340 49,118 34,202 20,044 10,905 46,038 -23.63%
-
Tax Rate 15.32% 14.27% 11.90% 19.61% 20.44% 25.17% 12.29% -
Total Cost 297,526 146,700 525,898 391,969 250,099 123,008 459,030 -25.12%
-
Net Worth 557,397 551,170 539,465 525,107 531,998 535,336 532,372 3.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,791 - 17,687 - 8,956 - 18,294 -38.67%
Div Payout % 28.60% - 36.01% - 44.68% - 39.74% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 557,397 551,170 539,465 525,107 531,998 535,336 532,372 3.11%
NOSH 175,835 174,974 176,873 175,035 179,124 180,247 182,945 -2.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.47% 10.72% 8.65% 8.10% 7.32% 7.98% 9.12% -
ROE 5.51% 3.15% 9.10% 6.51% 3.77% 2.04% 8.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 186.91 93.91 325.48 243.67 150.65 74.16 276.08 -22.91%
EPS 17.48 9.91 28.15 19.54 11.19 6.05 26.41 -24.07%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 10.00 -37.03%
NAPS 3.17 3.15 3.05 3.00 2.97 2.97 2.91 5.87%
Adjusted Per Share Value based on latest NOSH - 169,784
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 73.99 36.99 129.61 96.02 60.75 30.09 113.71 -24.92%
EPS 6.92 3.90 11.06 7.70 4.51 2.46 10.37 -23.65%
DPS 1.98 0.00 3.98 0.00 2.02 0.00 4.12 -38.67%
NAPS 1.2549 1.2409 1.2146 1.1822 1.1977 1.2053 1.1986 3.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.35 1.30 1.41 1.17 1.40 1.54 1.57 -
P/RPS 0.72 1.38 0.43 0.48 0.93 2.08 0.57 16.86%
P/EPS 7.72 13.12 5.08 5.99 12.51 25.45 6.24 15.25%
EY 12.95 7.62 19.70 16.70 7.99 3.93 16.03 -13.27%
DY 3.70 0.00 7.09 0.00 3.57 0.00 6.37 -30.40%
P/NAPS 0.43 0.41 0.46 0.39 0.47 0.52 0.54 -14.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 -
Price 1.58 1.27 1.33 1.34 1.34 1.47 1.70 -
P/RPS 0.85 1.35 0.41 0.55 0.89 1.98 0.62 23.43%
P/EPS 9.04 12.82 4.79 6.86 11.97 24.30 6.76 21.40%
EY 11.06 7.80 20.88 14.58 8.35 4.12 14.80 -17.66%
DY 3.16 0.00 7.52 0.00 3.73 0.00 5.88 -33.92%
P/NAPS 0.50 0.40 0.44 0.45 0.45 0.49 0.58 -9.42%

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