[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.31%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 575,684 426,505 269,852 133,671 505,068 372,911 238,452 79.48%
PBT 56,510 42,959 24,827 14,250 52,491 44,770 26,007 67.36%
Tax -6,724 -8,423 -5,074 -3,587 -6,453 -12,288 -8,083 -11.49%
NP 49,786 34,536 19,753 10,663 46,038 32,482 17,924 96.98%
-
NP to SH 49,118 34,202 20,044 10,905 46,038 34,288 19,257 86.15%
-
Tax Rate 11.90% 19.61% 20.44% 25.17% 12.29% 27.45% 31.08% -
Total Cost 525,898 391,969 250,099 123,008 459,030 340,429 220,528 78.02%
-
Net Worth 539,465 525,107 531,998 535,336 532,372 550,663 544,868 -0.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,687 - 8,956 - 18,294 - 9,329 52.88%
Div Payout % 36.01% - 44.68% - 39.74% - 48.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 539,465 525,107 531,998 535,336 532,372 550,663 544,868 -0.65%
NOSH 176,873 175,035 179,124 180,247 182,945 183,554 186,598 -3.48%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.65% 8.10% 7.32% 7.98% 9.12% 8.71% 7.52% -
ROE 9.10% 6.51% 3.77% 2.04% 8.65% 6.23% 3.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 325.48 243.67 150.65 74.16 276.08 203.16 127.79 85.97%
EPS 28.15 19.54 11.19 6.05 26.41 18.68 10.32 94.63%
DPS 10.00 0.00 5.00 0.00 10.00 0.00 5.00 58.40%
NAPS 3.05 3.00 2.97 2.97 2.91 3.00 2.92 2.93%
Adjusted Per Share Value based on latest NOSH - 180,247
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.61 96.02 60.75 30.09 113.71 83.96 53.69 79.47%
EPS 11.06 7.70 4.51 2.46 10.37 7.72 4.34 86.04%
DPS 3.98 0.00 2.02 0.00 4.12 0.00 2.10 52.85%
NAPS 1.2146 1.1822 1.1977 1.2053 1.1986 1.2398 1.2267 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.41 1.17 1.40 1.54 1.57 1.40 1.06 -
P/RPS 0.43 0.48 0.93 2.08 0.57 0.69 0.83 -35.36%
P/EPS 5.08 5.99 12.51 25.45 6.24 7.49 10.27 -37.32%
EY 19.70 16.70 7.99 3.93 16.03 13.34 9.74 59.59%
DY 7.09 0.00 3.57 0.00 6.37 0.00 4.72 30.99%
P/NAPS 0.46 0.39 0.47 0.52 0.54 0.47 0.36 17.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 -
Price 1.33 1.34 1.34 1.47 1.70 1.42 1.45 -
P/RPS 0.41 0.55 0.89 1.98 0.62 0.70 1.13 -48.97%
P/EPS 4.79 6.86 11.97 24.30 6.76 7.60 14.05 -51.03%
EY 20.88 14.58 8.35 4.12 14.80 13.15 7.12 104.21%
DY 7.52 0.00 3.73 0.00 5.88 0.00 3.45 67.71%
P/NAPS 0.44 0.45 0.45 0.49 0.58 0.47 0.50 -8.13%

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