[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.3%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 505,068 372,911 238,452 117,799 479,091 357,049 233,766 66.89%
PBT 52,491 44,770 26,007 13,428 38,641 33,136 19,981 90.05%
Tax -6,453 -12,288 -8,083 -4,029 -11,142 -10,531 -6,984 -5.12%
NP 46,038 32,482 17,924 9,399 27,499 22,605 12,997 131.83%
-
NP to SH 46,038 34,288 19,257 9,399 30,613 22,605 12,997 131.83%
-
Tax Rate 12.29% 27.45% 31.08% 30.00% 28.83% 31.78% 34.95% -
Total Cost 459,030 340,429 220,528 108,400 451,592 334,444 220,769 62.68%
-
Net Worth 532,372 550,663 544,868 507,302 489,777 505,424 508,275 3.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 18,294 - 9,329 - 8,684 - 5,802 114.57%
Div Payout % 39.74% - 48.45% - 28.37% - 44.64% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 532,372 550,663 544,868 507,302 489,777 505,424 508,275 3.12%
NOSH 182,945 183,554 186,598 173,733 173,680 115,923 116,044 35.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.12% 8.71% 7.52% 7.98% 5.74% 6.33% 5.56% -
ROE 8.65% 6.23% 3.53% 1.85% 6.25% 4.47% 2.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 276.08 203.16 127.79 67.80 275.85 308.01 201.44 23.31%
EPS 26.41 18.68 10.32 5.41 15.84 19.50 11.20 76.88%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 5.00 58.53%
NAPS 2.91 3.00 2.92 2.92 2.82 4.36 4.38 -23.80%
Adjusted Per Share Value based on latest NOSH - 173,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.71 83.96 53.69 26.52 107.86 80.39 52.63 66.89%
EPS 10.37 7.72 4.34 2.12 6.89 5.09 2.93 131.70%
DPS 4.12 0.00 2.10 0.00 1.96 0.00 1.31 114.21%
NAPS 1.1986 1.2398 1.2267 1.1421 1.1027 1.1379 1.1443 3.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.40 1.06 0.93 1.04 1.68 1.80 -
P/RPS 0.57 0.69 0.83 1.37 0.38 0.55 0.89 -25.63%
P/EPS 6.24 7.49 10.27 17.19 5.90 8.62 16.07 -46.68%
EY 16.03 13.34 9.74 5.82 16.95 11.61 6.22 87.64%
DY 6.37 0.00 4.72 0.00 4.81 0.00 2.78 73.54%
P/NAPS 0.54 0.47 0.36 0.32 0.37 0.39 0.41 20.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 -
Price 1.70 1.42 1.45 0.99 0.93 1.02 1.89 -
P/RPS 0.62 0.70 1.13 1.46 0.34 0.33 0.94 -24.17%
P/EPS 6.76 7.60 14.05 18.30 5.28 5.23 16.88 -45.57%
EY 14.80 13.15 7.12 5.46 18.95 19.12 5.93 83.68%
DY 5.88 0.00 3.45 0.00 5.38 0.00 2.65 69.87%
P/NAPS 0.58 0.47 0.50 0.34 0.33 0.23 0.43 22.01%

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