[KIANJOO] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -41.56%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 122,042 123,283 115,095 118,671 125,115 118,679 121,554 0.26%
PBT 7,079 13,155 9,395 10,586 13,958 10,933 8,029 -8.03%
Tax -1,459 -3,547 -3,366 -3,618 -2,035 -4,998 -2,452 -29.18%
NP 5,620 9,608 6,029 6,968 11,923 5,935 5,577 0.51%
-
NP to SH 6,432 9,608 6,029 6,968 11,923 5,935 5,577 9.94%
-
Tax Rate 20.61% 26.96% 35.83% 34.18% 14.58% 45.71% 30.54% -
Total Cost 116,422 113,675 109,066 111,703 113,192 112,744 115,977 0.25%
-
Net Worth 511,359 504,709 480,127 497,050 488,495 486,437 471,721 5.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,696 - 5,480 - 5,787 - 5,809 30.76%
Div Payout % 135.21% - 90.91% - 48.54% - 104.17% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 511,359 504,709 480,127 497,050 488,495 486,437 471,721 5.51%
NOSH 173,931 115,759 109,618 116,133 115,757 116,372 116,187 30.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.60% 7.79% 5.24% 5.87% 9.53% 5.00% 4.59% -
ROE 1.26% 1.90% 1.26% 1.40% 2.44% 1.22% 1.18% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.17 106.50 105.00 102.19 108.08 101.98 104.62 -23.32%
EPS 3.24 8.30 5.50 6.00 10.30 5.10 4.80 -22.99%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.94 4.36 4.38 4.28 4.22 4.18 4.06 -19.31%
Adjusted Per Share Value based on latest NOSH - 116,133
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 27.48 27.76 25.91 26.72 28.17 26.72 27.37 0.26%
EPS 1.45 2.16 1.36 1.57 2.68 1.34 1.26 9.78%
DPS 1.96 0.00 1.23 0.00 1.30 0.00 1.31 30.71%
NAPS 1.1513 1.1363 1.081 1.1191 1.0998 1.0952 1.062 5.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.04 1.68 1.80 1.80 1.60 1.41 1.48 -
P/RPS 1.48 1.58 1.71 1.76 1.48 1.38 1.41 3.27%
P/EPS 28.12 20.24 32.73 30.00 15.53 27.65 30.83 -5.93%
EY 3.56 4.94 3.06 3.33 6.44 3.62 3.24 6.46%
DY 4.81 0.00 2.78 0.00 3.13 0.00 3.38 26.43%
P/NAPS 0.35 0.39 0.41 0.42 0.38 0.34 0.36 -1.85%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 20/08/01 -
Price 0.93 1.02 1.89 1.87 1.35 1.38 1.61 -
P/RPS 1.33 0.96 1.80 1.83 1.25 1.35 1.54 -9.28%
P/EPS 25.15 12.29 34.36 31.17 13.11 27.06 33.54 -17.41%
EY 3.98 8.14 2.91 3.21 7.63 3.70 2.98 21.21%
DY 5.38 0.00 2.65 0.00 3.70 0.00 3.11 43.96%
P/NAPS 0.32 0.23 0.43 0.44 0.32 0.33 0.40 -13.78%

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