[KIANJOO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 64.54%
YoY- 56.44%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 136,182 133,671 132,157 134,459 120,653 117,799 122,042 7.58%
PBT 10,577 14,250 7,721 18,763 12,579 13,428 7,079 30.72%
Tax -1,487 -3,587 5,835 -4,205 -4,053 -4,029 -1,459 1.27%
NP 9,090 10,663 13,556 14,558 8,526 9,399 5,620 37.83%
-
NP to SH 9,139 10,905 13,556 15,031 9,135 9,399 6,432 26.41%
-
Tax Rate 14.06% 25.17% -75.57% 22.41% 32.22% 30.00% 20.61% -
Total Cost 127,092 123,008 118,601 119,901 112,127 108,400 116,422 6.02%
-
Net Worth 528,070 535,336 541,495 543,289 543,262 507,302 511,359 2.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,890 - 9,085 - 9,302 - 8,696 1.48%
Div Payout % 97.28% - 67.02% - 101.83% - 135.21% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 528,070 535,336 541,495 543,289 543,262 507,302 511,359 2.16%
NOSH 177,801 180,247 181,709 181,096 186,048 173,733 173,931 1.47%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.67% 7.98% 10.26% 10.83% 7.07% 7.98% 4.60% -
ROE 1.73% 2.04% 2.50% 2.77% 1.68% 1.85% 1.26% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 76.59 74.16 72.73 74.25 64.85 67.80 70.17 6.01%
EPS 5.14 6.05 7.72 8.30 4.91 5.41 3.24 36.06%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.97 2.97 2.98 3.00 2.92 2.92 2.94 0.67%
Adjusted Per Share Value based on latest NOSH - 181,096
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.66 30.09 29.75 30.27 27.16 26.52 27.48 7.58%
EPS 2.06 2.46 3.05 3.38 2.06 2.12 1.45 26.40%
DPS 2.00 0.00 2.05 0.00 2.09 0.00 1.96 1.35%
NAPS 1.1889 1.2053 1.2191 1.2232 1.2231 1.1421 1.1513 2.16%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.54 1.57 1.40 1.06 0.93 1.04 -
P/RPS 1.83 2.08 2.16 1.89 1.63 1.37 1.48 15.21%
P/EPS 27.24 25.45 21.04 16.87 21.59 17.19 28.12 -2.09%
EY 3.67 3.93 4.75 5.93 4.63 5.82 3.56 2.05%
DY 3.57 0.00 3.18 0.00 4.72 0.00 4.81 -18.03%
P/NAPS 0.47 0.52 0.53 0.47 0.36 0.32 0.35 21.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 -
Price 1.34 1.47 1.70 1.42 1.45 0.99 0.93 -
P/RPS 1.75 1.98 2.34 1.91 2.24 1.46 1.33 20.09%
P/EPS 26.07 24.30 22.79 17.11 29.53 18.30 25.15 2.42%
EY 3.84 4.12 4.39 5.85 3.39 5.46 3.98 -2.36%
DY 3.73 0.00 2.94 0.00 3.45 0.00 5.38 -21.68%
P/NAPS 0.45 0.49 0.57 0.47 0.50 0.34 0.32 25.54%

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