[KIANJOO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.94%
YoY- -5.79%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 164,331 164,317 149,179 156,653 136,182 133,671 132,157 15.64%
PBT 16,205 20,549 13,550 18,133 10,577 14,250 7,721 64.00%
Tax -2,700 -2,932 1,699 -3,349 -1,487 -3,587 5,835 -
NP 13,505 17,617 15,249 14,784 9,090 10,663 13,556 -0.25%
-
NP to SH 13,505 17,340 14,915 14,160 9,139 10,905 13,556 -0.25%
-
Tax Rate 16.66% 14.27% -12.54% 18.47% 14.06% 25.17% -75.57% -
Total Cost 150,826 146,700 133,930 141,869 127,092 123,008 118,601 17.39%
-
Net Worth 559,532 551,170 541,579 509,352 528,070 535,336 541,495 2.21%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,825 - 8,878 - 8,890 - 9,085 -1.91%
Div Payout % 65.35% - 59.53% - 97.28% - 67.02% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 559,532 551,170 541,579 509,352 528,070 535,336 541,495 2.21%
NOSH 176,508 174,974 177,566 169,784 177,801 180,247 181,709 -1.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.22% 10.72% 10.22% 9.44% 6.67% 7.98% 10.26% -
ROE 2.41% 3.15% 2.75% 2.78% 1.73% 2.04% 2.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.10 93.91 84.01 92.27 76.59 74.16 72.73 17.91%
EPS 7.59 9.91 8.60 8.34 5.14 6.05 7.72 -1.12%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.17 3.15 3.05 3.00 2.97 2.97 2.98 4.21%
Adjusted Per Share Value based on latest NOSH - 169,784
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.00 36.99 33.59 35.27 30.66 30.09 29.75 15.66%
EPS 3.04 3.90 3.36 3.19 2.06 2.46 3.05 -0.21%
DPS 1.99 0.00 2.00 0.00 2.00 0.00 2.05 -1.96%
NAPS 1.2597 1.2409 1.2193 1.1468 1.1889 1.2053 1.2191 2.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.35 1.30 1.41 1.17 1.40 1.54 1.57 -
P/RPS 1.45 1.38 1.68 1.27 1.83 2.08 2.16 -23.35%
P/EPS 17.64 13.12 16.79 14.03 27.24 25.45 21.04 -11.09%
EY 5.67 7.62 5.96 7.13 3.67 3.93 4.75 12.53%
DY 3.70 0.00 3.55 0.00 3.57 0.00 3.18 10.63%
P/NAPS 0.43 0.41 0.46 0.39 0.47 0.52 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 -
Price 1.58 1.27 1.33 1.34 1.34 1.47 1.70 -
P/RPS 1.70 1.35 1.58 1.45 1.75 1.98 2.34 -19.20%
P/EPS 20.65 12.82 15.83 16.07 26.07 24.30 22.79 -6.36%
EY 4.84 7.80 6.32 6.22 3.84 4.12 4.39 6.72%
DY 3.16 0.00 3.76 0.00 3.73 0.00 2.94 4.93%
P/NAPS 0.50 0.40 0.44 0.45 0.45 0.49 0.57 -8.37%

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