[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 65.3%
YoY- 25.93%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 357,049 233,766 118,671 494,028 368,913 250,234 128,680 97.33%
PBT 33,136 19,981 10,586 41,907 27,949 17,016 8,987 138.47%
Tax -10,531 -6,984 -3,618 -11,724 -9,689 -4,691 -2,239 180.45%
NP 22,605 12,997 6,968 30,183 18,260 12,325 6,748 123.71%
-
NP to SH 22,605 12,997 6,968 30,183 18,260 12,325 6,748 123.71%
-
Tax Rate 31.78% 34.95% 34.18% 27.98% 34.67% 27.57% 24.91% -
Total Cost 334,444 220,769 111,703 463,845 350,653 237,909 121,932 95.82%
-
Net Worth 505,424 508,275 497,050 488,016 483,080 467,658 472,359 4.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 5,802 - - - - - -
Div Payout % - 44.64% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 505,424 508,275 497,050 488,016 483,080 467,658 472,359 4.60%
NOSH 115,923 116,044 116,133 115,643 115,569 115,186 116,344 -0.24%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.33% 5.56% 5.87% 6.11% 4.95% 4.93% 5.24% -
ROE 4.47% 2.56% 1.40% 6.18% 3.78% 2.64% 1.43% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 308.01 201.44 102.19 427.20 319.21 217.24 110.60 97.81%
EPS 19.50 11.20 6.00 26.10 15.80 10.70 5.80 124.25%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.38 4.28 4.22 4.18 4.06 4.06 4.86%
Adjusted Per Share Value based on latest NOSH - 115,757
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 80.39 52.63 26.72 111.23 83.06 56.34 28.97 97.34%
EPS 5.09 2.93 1.57 6.80 4.11 2.77 1.52 123.66%
DPS 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1379 1.1443 1.1191 1.0987 1.0876 1.0529 1.0635 4.60%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.68 1.80 1.80 1.60 1.41 1.48 1.48 -
P/RPS 0.55 0.89 1.76 0.37 0.44 0.68 1.34 -44.74%
P/EPS 8.62 16.07 30.00 6.13 8.92 13.83 25.52 -51.46%
EY 11.61 6.22 3.33 16.31 11.21 7.23 3.92 106.09%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.38 0.34 0.36 0.36 5.47%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 20/08/01 29/05/01 -
Price 1.02 1.89 1.87 1.35 1.38 1.61 1.45 -
P/RPS 0.33 0.94 1.83 0.32 0.43 0.74 1.31 -60.07%
P/EPS 5.23 16.88 31.17 5.17 8.73 15.05 25.00 -64.72%
EY 19.12 5.93 3.21 19.33 11.45 6.65 4.00 183.49%
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.43 0.44 0.32 0.33 0.40 0.36 -25.80%

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