[KIANJOO] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -33.06%
YoY- -46.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 134,459 120,653 117,799 122,042 123,283 115,095 118,671 8.67%
PBT 18,763 12,579 13,428 7,079 13,155 9,395 10,586 46.40%
Tax -4,205 -4,053 -4,029 -1,459 -3,547 -3,366 -3,618 10.53%
NP 14,558 8,526 9,399 5,620 9,608 6,029 6,968 63.35%
-
NP to SH 15,031 9,135 9,399 6,432 9,608 6,029 6,968 66.87%
-
Tax Rate 22.41% 32.22% 30.00% 20.61% 26.96% 35.83% 34.18% -
Total Cost 119,901 112,127 108,400 116,422 113,675 109,066 111,703 4.83%
-
Net Worth 543,289 543,262 507,302 511,359 504,709 480,127 497,050 6.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 9,302 - 8,696 - 5,480 - -
Div Payout % - 101.83% - 135.21% - 90.91% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 543,289 543,262 507,302 511,359 504,709 480,127 497,050 6.10%
NOSH 181,096 186,048 173,733 173,931 115,759 109,618 116,133 34.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.83% 7.07% 7.98% 4.60% 7.79% 5.24% 5.87% -
ROE 2.77% 1.68% 1.85% 1.26% 1.90% 1.26% 1.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 74.25 64.85 67.80 70.17 106.50 105.00 102.19 -19.16%
EPS 8.30 4.91 5.41 3.24 8.30 5.50 6.00 24.12%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 3.00 2.92 2.92 2.94 4.36 4.38 4.28 -21.07%
Adjusted Per Share Value based on latest NOSH - 173,931
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.27 27.16 26.52 27.48 27.76 25.91 26.72 8.66%
EPS 3.38 2.06 2.12 1.45 2.16 1.36 1.57 66.65%
DPS 0.00 2.09 0.00 1.96 0.00 1.23 0.00 -
NAPS 1.2232 1.2231 1.1421 1.1513 1.1363 1.081 1.1191 6.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.06 0.93 1.04 1.68 1.80 1.80 -
P/RPS 1.89 1.63 1.37 1.48 1.58 1.71 1.76 4.86%
P/EPS 16.87 21.59 17.19 28.12 20.24 32.73 30.00 -31.84%
EY 5.93 4.63 5.82 3.56 4.94 3.06 3.33 46.86%
DY 0.00 4.72 0.00 4.81 0.00 2.78 0.00 -
P/NAPS 0.47 0.36 0.32 0.35 0.39 0.41 0.42 7.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 -
Price 1.42 1.45 0.99 0.93 1.02 1.89 1.87 -
P/RPS 1.91 2.24 1.46 1.33 0.96 1.80 1.83 2.89%
P/EPS 17.11 29.53 18.30 25.15 12.29 34.36 31.17 -32.93%
EY 5.85 3.39 5.46 3.98 8.14 2.91 3.21 49.14%
DY 0.00 3.45 0.00 5.38 0.00 2.65 0.00 -
P/NAPS 0.47 0.50 0.34 0.32 0.23 0.43 0.44 4.49%

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