[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 35.43%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 372,911 238,452 117,799 479,091 357,049 233,766 118,671 114.39%
PBT 44,770 26,007 13,428 38,641 33,136 19,981 10,586 161.28%
Tax -12,288 -8,083 -4,029 -11,142 -10,531 -6,984 -3,618 125.77%
NP 32,482 17,924 9,399 27,499 22,605 12,997 6,968 178.79%
-
NP to SH 34,288 19,257 9,399 30,613 22,605 12,997 6,968 189.02%
-
Tax Rate 27.45% 31.08% 30.00% 28.83% 31.78% 34.95% 34.18% -
Total Cost 340,429 220,528 108,400 451,592 334,444 220,769 111,703 110.06%
-
Net Worth 550,663 544,868 507,302 489,777 505,424 508,275 497,050 7.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 9,329 - 8,684 - 5,802 - -
Div Payout % - 48.45% - 28.37% - 44.64% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 550,663 544,868 507,302 489,777 505,424 508,275 497,050 7.06%
NOSH 183,554 186,598 173,733 173,680 115,923 116,044 116,133 35.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.71% 7.52% 7.98% 5.74% 6.33% 5.56% 5.87% -
ROE 6.23% 3.53% 1.85% 6.25% 4.47% 2.56% 1.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 203.16 127.79 67.80 275.85 308.01 201.44 102.19 58.04%
EPS 18.68 10.32 5.41 15.84 19.50 11.20 6.00 113.06%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 3.00 2.92 2.92 2.82 4.36 4.38 4.28 -21.07%
Adjusted Per Share Value based on latest NOSH - 173,931
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.96 53.69 26.52 107.86 80.39 52.63 26.72 114.38%
EPS 7.72 4.34 2.12 6.89 5.09 2.93 1.57 188.88%
DPS 0.00 2.10 0.00 1.96 0.00 1.31 0.00 -
NAPS 1.2398 1.2267 1.1421 1.1027 1.1379 1.1443 1.1191 7.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.06 0.93 1.04 1.68 1.80 1.80 -
P/RPS 0.69 0.83 1.37 0.38 0.55 0.89 1.76 -46.40%
P/EPS 7.49 10.27 17.19 5.90 8.62 16.07 30.00 -60.31%
EY 13.34 9.74 5.82 16.95 11.61 6.22 3.33 152.02%
DY 0.00 4.72 0.00 4.81 0.00 2.78 0.00 -
P/NAPS 0.47 0.36 0.32 0.37 0.39 0.41 0.42 7.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 -
Price 1.42 1.45 0.99 0.93 1.02 1.89 1.87 -
P/RPS 0.70 1.13 1.46 0.34 0.33 0.94 1.83 -47.27%
P/EPS 7.60 14.05 18.30 5.28 5.23 16.88 31.17 -60.93%
EY 13.15 7.12 5.46 18.95 19.12 5.93 3.21 155.80%
DY 0.00 3.45 0.00 5.38 0.00 2.65 0.00 -
P/NAPS 0.47 0.50 0.34 0.33 0.23 0.43 0.44 4.49%

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