[KIANJOO] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.81%
YoY- 110.76%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 156,653 136,182 133,671 132,157 134,459 120,653 117,799 20.86%
PBT 18,133 10,577 14,250 7,721 18,763 12,579 13,428 22.10%
Tax -3,349 -1,487 -3,587 5,835 -4,205 -4,053 -4,029 -11.56%
NP 14,784 9,090 10,663 13,556 14,558 8,526 9,399 35.13%
-
NP to SH 14,160 9,139 10,905 13,556 15,031 9,135 9,399 31.31%
-
Tax Rate 18.47% 14.06% 25.17% -75.57% 22.41% 32.22% 30.00% -
Total Cost 141,869 127,092 123,008 118,601 119,901 112,127 108,400 19.58%
-
Net Worth 509,352 528,070 535,336 541,495 543,289 543,262 507,302 0.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 8,890 - 9,085 - 9,302 - -
Div Payout % - 97.28% - 67.02% - 101.83% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 509,352 528,070 535,336 541,495 543,289 543,262 507,302 0.26%
NOSH 169,784 177,801 180,247 181,709 181,096 186,048 173,733 -1.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.44% 6.67% 7.98% 10.26% 10.83% 7.07% 7.98% -
ROE 2.78% 1.73% 2.04% 2.50% 2.77% 1.68% 1.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 92.27 76.59 74.16 72.73 74.25 64.85 67.80 22.73%
EPS 8.34 5.14 6.05 7.72 8.30 4.91 5.41 33.34%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 3.00 2.97 2.97 2.98 3.00 2.92 2.92 1.81%
Adjusted Per Share Value based on latest NOSH - 181,709
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.27 30.66 30.09 29.75 30.27 27.16 26.52 20.87%
EPS 3.19 2.06 2.46 3.05 3.38 2.06 2.12 31.21%
DPS 0.00 2.00 0.00 2.05 0.00 2.09 0.00 -
NAPS 1.1468 1.1889 1.2053 1.2191 1.2232 1.2231 1.1421 0.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.40 1.54 1.57 1.40 1.06 0.93 -
P/RPS 1.27 1.83 2.08 2.16 1.89 1.63 1.37 -4.91%
P/EPS 14.03 27.24 25.45 21.04 16.87 21.59 17.19 -12.63%
EY 7.13 3.67 3.93 4.75 5.93 4.63 5.82 14.45%
DY 0.00 3.57 0.00 3.18 0.00 4.72 0.00 -
P/NAPS 0.39 0.47 0.52 0.53 0.47 0.36 0.32 14.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 -
Price 1.34 1.34 1.47 1.70 1.42 1.45 0.99 -
P/RPS 1.45 1.75 1.98 2.34 1.91 2.24 1.46 -0.45%
P/EPS 16.07 26.07 24.30 22.79 17.11 29.53 18.30 -8.27%
EY 6.22 3.84 4.12 4.39 5.85 3.39 5.46 9.05%
DY 0.00 3.73 0.00 2.94 0.00 3.45 0.00 -
P/NAPS 0.45 0.45 0.49 0.57 0.47 0.50 0.34 20.48%

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