[KIANJOO] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.48%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 117,799 122,042 123,283 115,095 118,671 125,115 118,679 -0.49%
PBT 13,428 7,079 13,155 9,395 10,586 13,958 10,933 14.70%
Tax -4,029 -1,459 -3,547 -3,366 -3,618 -2,035 -4,998 -13.39%
NP 9,399 5,620 9,608 6,029 6,968 11,923 5,935 35.90%
-
NP to SH 9,399 6,432 9,608 6,029 6,968 11,923 5,935 35.90%
-
Tax Rate 30.00% 20.61% 26.96% 35.83% 34.18% 14.58% 45.71% -
Total Cost 108,400 116,422 113,675 109,066 111,703 113,192 112,744 -2.58%
-
Net Worth 507,302 511,359 504,709 480,127 497,050 488,495 486,437 2.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 8,696 - 5,480 - 5,787 - -
Div Payout % - 135.21% - 90.91% - 48.54% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 507,302 511,359 504,709 480,127 497,050 488,495 486,437 2.84%
NOSH 173,733 173,931 115,759 109,618 116,133 115,757 116,372 30.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.98% 4.60% 7.79% 5.24% 5.87% 9.53% 5.00% -
ROE 1.85% 1.26% 1.90% 1.26% 1.40% 2.44% 1.22% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 67.80 70.17 106.50 105.00 102.19 108.08 101.98 -23.84%
EPS 5.41 3.24 8.30 5.50 6.00 10.30 5.10 4.01%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.92 2.94 4.36 4.38 4.28 4.22 4.18 -21.28%
Adjusted Per Share Value based on latest NOSH - 109,618
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.52 27.48 27.76 25.91 26.72 28.17 26.72 -0.50%
EPS 2.12 1.45 2.16 1.36 1.57 2.68 1.34 35.81%
DPS 0.00 1.96 0.00 1.23 0.00 1.30 0.00 -
NAPS 1.1421 1.1513 1.1363 1.081 1.1191 1.0998 1.0952 2.83%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.93 1.04 1.68 1.80 1.80 1.60 1.41 -
P/RPS 1.37 1.48 1.58 1.71 1.76 1.48 1.38 -0.48%
P/EPS 17.19 28.12 20.24 32.73 30.00 15.53 27.65 -27.17%
EY 5.82 3.56 4.94 3.06 3.33 6.44 3.62 37.27%
DY 0.00 4.81 0.00 2.78 0.00 3.13 0.00 -
P/NAPS 0.32 0.35 0.39 0.41 0.42 0.38 0.34 -3.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 -
Price 0.99 0.93 1.02 1.89 1.87 1.35 1.38 -
P/RPS 1.46 1.33 0.96 1.80 1.83 1.25 1.35 5.36%
P/EPS 18.30 25.15 12.29 34.36 31.17 13.11 27.06 -22.97%
EY 5.46 3.98 8.14 2.91 3.21 7.63 3.70 29.64%
DY 0.00 5.38 0.00 2.65 0.00 3.70 0.00 -
P/NAPS 0.34 0.32 0.23 0.43 0.44 0.32 0.33 2.01%

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