[KIANJOO] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 46.13%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,157 134,459 120,653 117,799 122,042 123,283 115,095 9.62%
PBT 7,721 18,763 12,579 13,428 7,079 13,155 9,395 -12.23%
Tax 5,835 -4,205 -4,053 -4,029 -1,459 -3,547 -3,366 -
NP 13,556 14,558 8,526 9,399 5,620 9,608 6,029 71.37%
-
NP to SH 13,556 15,031 9,135 9,399 6,432 9,608 6,029 71.37%
-
Tax Rate -75.57% 22.41% 32.22% 30.00% 20.61% 26.96% 35.83% -
Total Cost 118,601 119,901 112,127 108,400 116,422 113,675 109,066 5.73%
-
Net Worth 541,495 543,289 543,262 507,302 511,359 504,709 480,127 8.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,085 - 9,302 - 8,696 - 5,480 39.94%
Div Payout % 67.02% - 101.83% - 135.21% - 90.91% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 541,495 543,289 543,262 507,302 511,359 504,709 480,127 8.32%
NOSH 181,709 181,096 186,048 173,733 173,931 115,759 109,618 39.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.26% 10.83% 7.07% 7.98% 4.60% 7.79% 5.24% -
ROE 2.50% 2.77% 1.68% 1.85% 1.26% 1.90% 1.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.73 74.25 64.85 67.80 70.17 106.50 105.00 -21.66%
EPS 7.72 8.30 4.91 5.41 3.24 8.30 5.50 25.28%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.98 3.00 2.92 2.92 2.94 4.36 4.38 -22.58%
Adjusted Per Share Value based on latest NOSH - 173,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.75 30.27 27.16 26.52 27.48 27.76 25.91 9.62%
EPS 3.05 3.38 2.06 2.12 1.45 2.16 1.36 71.08%
DPS 2.05 0.00 2.09 0.00 1.96 0.00 1.23 40.44%
NAPS 1.2191 1.2232 1.2231 1.1421 1.1513 1.1363 1.081 8.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.40 1.06 0.93 1.04 1.68 1.80 -
P/RPS 2.16 1.89 1.63 1.37 1.48 1.58 1.71 16.80%
P/EPS 21.04 16.87 21.59 17.19 28.12 20.24 32.73 -25.45%
EY 4.75 5.93 4.63 5.82 3.56 4.94 3.06 33.95%
DY 3.18 0.00 4.72 0.00 4.81 0.00 2.78 9.34%
P/NAPS 0.53 0.47 0.36 0.32 0.35 0.39 0.41 18.61%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 -
Price 1.70 1.42 1.45 0.99 0.93 1.02 1.89 -
P/RPS 2.34 1.91 2.24 1.46 1.33 0.96 1.80 19.05%
P/EPS 22.79 17.11 29.53 18.30 25.15 12.29 34.36 -23.88%
EY 4.39 5.85 3.39 5.46 3.98 8.14 2.91 31.43%
DY 2.94 0.00 3.45 0.00 5.38 0.00 2.65 7.14%
P/NAPS 0.57 0.47 0.50 0.34 0.32 0.23 0.43 20.60%

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