[KIANJOO] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

20-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -17.27%

YoY- -51.62%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	484,019	494,028	489,007	511,590	505,885	494,536	494,883	-1.47%
YoY %	-2.03%	1.03%	-4.41%	1.13%	2.29%	-0.07%	-	-
Horiz. %	97.80%	99.83%	98.81%	103.38%	102.22%	99.93%	100.00%	-
PBT	43,506	41,907	32,236	27,362	31,528	33,034	36,311	12.82%
YoY %	3.82%	30.00%	17.81%	-13.21%	-4.56%	-9.02%	-	-
Horiz. %	119.81%	115.41%	88.78%	75.35%	86.83%	90.98%	100.00%	-
Tax	-13,103	-11,724	-9,848	-8,125	-8,276	-9,065	-3,174	157.56%
YoY %	-11.76%	-19.05%	-21.21%	1.82%	8.70%	-185.60%	-	-
Horiz. %	412.82%	369.38%	310.27%	255.99%	260.74%	285.60%	100.00%	-
NP	30,403	30,183	22,388	19,237	23,252	23,969	33,137	-5.58%
YoY %	0.73%	34.82%	16.38%	-17.27%	-2.99%	-27.67%	-	-
Horiz. %	91.75%	91.09%	67.56%	58.05%	70.17%	72.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,403	30,183	22,388	19,237	23,252	23,969	33,137	-5.58%
YoY %	0.73%	34.82%	16.38%	-17.27%	-2.99%	-27.67%	-	-
Horiz. %	91.75%	91.09%	67.56%	58.05%	70.17%	72.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.12%	27.98%	30.55%	29.69%	26.25%	27.44%	8.74%	-
YoY %	7.65%	-8.41%	2.90%	13.10%	-4.34%	213.96%	-	-
Horiz. %	344.62%	320.14%	349.54%	339.70%	300.34%	313.96%	100.00%	-
Total Cost	453,616	463,845	466,619	492,353	482,633	470,567	461,746	-1.17%
YoY %	-2.21%	-0.59%	-5.23%	2.01%	2.56%	1.91%	-	-
Horiz. %	98.24%	100.45%	101.06%	106.63%	104.52%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	497,050	488,495	465,490	471,721	472,359	467,764	462,626	4.90%
YoY %	1.75%	4.94%	-1.32%	-0.14%	0.98%	1.11%	-	-
Horiz. %	107.44%	105.59%	100.62%	101.97%	102.10%	101.11%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	11,597	11,597	5,847	11,656	11,625	11,625	17,290	-23.39%
YoY %	0.00%	98.34%	-49.84%	0.27%	0.00%	-32.76%	-	-
Horiz. %	67.07%	67.07%	33.82%	67.41%	67.24%	67.24%	100.00%	-
Div Payout %	38.15%	38.42%	26.12%	60.59%	50.00%	48.50%	52.18%	-
YoY %	-0.70%	47.09%	-56.89%	21.18%	3.09%	-7.05%	-	-
Horiz. %	73.11%	73.63%	50.06%	116.12%	95.82%	92.95%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	497,050	488,495	465,490	471,721	472,359	467,764	462,626	4.90%
YoY %	1.75%	4.94%	-1.32%	-0.14%	0.98%	1.11%	-	-
Horiz. %	107.44%	105.59%	100.62%	101.97%	102.10%	101.11%	100.00%	-
NOSH	116,133	115,757	116,372	116,187	116,344	116,941	114,511	0.94%
YoY %	0.32%	-0.53%	0.16%	-0.13%	-0.51%	2.12%	-	-
Horiz. %	101.42%	101.09%	101.63%	101.46%	101.60%	102.12%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	6.28%	6.11%	4.58%	3.76%	4.60%	4.85%	6.70%	-
YoY %	2.78%	33.41%	21.81%	-18.26%	-5.15%	-27.61%	-	-
Horiz. %	93.73%	91.19%	68.36%	56.12%	68.66%	72.39%	100.00%	-
ROE	6.12%	6.18%	4.81%	4.08%	4.92%	5.12%	7.16%	-
YoY %	-0.97%	28.48%	17.89%	-17.07%	-3.91%	-28.49%	-	-
Horiz. %	85.47%	86.31%	67.18%	56.98%	68.72%	71.51%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	416.78	426.78	420.21	440.31	434.82	422.89	432.17	-2.39%
YoY %	-2.34%	1.56%	-4.56%	1.26%	2.82%	-2.15%	-	-
Horiz. %	96.44%	98.75%	97.23%	101.88%	100.61%	97.85%	100.00%	-
EPS	26.18	26.07	19.24	16.56	19.99	20.50	28.94	-6.46%
YoY %	0.42%	35.50%	16.18%	-17.16%	-2.49%	-29.16%	-	-
Horiz. %	90.46%	90.08%	66.48%	57.22%	69.07%	70.84%	100.00%	-
DPS	10.00	10.00	5.00	10.00	10.00	9.94	15.00	-23.70%
YoY %	0.00%	100.00%	-50.00%	0.00%	0.60%	-33.73%	-	-
Horiz. %	66.67%	66.67%	33.33%	66.67%	66.67%	66.27%	100.00%	-
NAPS	4.28	4.22	4.00	4.06	4.06	4.00	4.04	3.92%
YoY %	1.42%	5.50%	-1.48%	0.00%	1.50%	-0.99%	-	-
Horiz. %	105.94%	104.46%	99.01%	100.50%	100.50%	99.01%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 116,187
RPS	108.97	111.23	110.10	115.18	113.90	111.34	111.42	-1.47%
YoY %	-2.03%	1.03%	-4.41%	1.12%	2.30%	-0.07%	-	-
Horiz. %	97.80%	99.83%	98.82%	103.37%	102.23%	99.93%	100.00%	-
EPS	6.84	6.80	5.04	4.33	5.23	5.40	7.46	-5.62%
YoY %	0.59%	34.92%	16.40%	-17.21%	-3.15%	-27.61%	-	-
Horiz. %	91.69%	91.15%	67.56%	58.04%	70.11%	72.39%	100.00%	-
DPS	2.61	2.61	1.32	2.62	2.62	2.62	3.89	-23.37%
YoY %	0.00%	97.73%	-49.62%	0.00%	0.00%	-32.65%	-	-
Horiz. %	67.10%	67.10%	33.93%	67.35%	67.35%	67.35%	100.00%	-
NAPS	1.1191	1.0998	1.048	1.062	1.0635	1.0531	1.0416	4.90%
YoY %	1.75%	4.94%	-1.32%	-0.14%	0.99%	1.10%	-	-
Horiz. %	107.44%	105.59%	100.61%	101.96%	102.10%	101.10%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.80	1.60	1.41	1.48	1.48	1.71	2.21	-
P/RPS	0.43	0.37	0.34	0.34	0.34	0.40	0.51	-10.76%
YoY %	16.22%	8.82%	0.00%	0.00%	-15.00%	-21.57%	-	-
Horiz. %	84.31%	72.55%	66.67%	66.67%	66.67%	78.43%	100.00%	-
P/EPS	6.88	6.14	7.33	8.94	7.41	8.34	7.64	-6.75%
YoY %	12.05%	-16.23%	-18.01%	20.65%	-11.15%	9.16%	-	-
Horiz. %	90.05%	80.37%	95.94%	117.02%	96.99%	109.16%	100.00%	-
EY	14.54	16.30	13.64	11.19	13.50	11.99	13.09	7.26%
YoY %	-10.80%	19.50%	21.89%	-17.11%	12.59%	-8.40%	-	-
Horiz. %	111.08%	124.52%	104.20%	85.49%	103.13%	91.60%	100.00%	-
DY	5.56	6.25	3.55	6.76	6.76	5.81	6.79	-12.48%
YoY %	-11.04%	76.06%	-47.49%	0.00%	16.35%	-14.43%	-	-
Horiz. %	81.89%	92.05%	52.28%	99.56%	99.56%	85.57%	100.00%	-
P/NAPS	0.42	0.38	0.35	0.36	0.36	0.43	0.55	-16.46%
YoY %	10.53%	8.57%	-2.78%	0.00%	-16.28%	-21.82%	-	-
Horiz. %	76.36%	69.09%	63.64%	65.45%	65.45%	78.18%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	22/05/02	27/02/02	19/11/01	20/08/01	29/05/01	28/02/01	27/11/00	-
Price	1.87	1.35	1.38	1.61	1.45	1.69	1.76	-
P/RPS	0.45	0.32	0.33	0.37	0.33	0.40	0.41	6.40%
YoY %	40.62%	-3.03%	-10.81%	12.12%	-17.50%	-2.44%	-	-
Horiz. %	109.76%	78.05%	80.49%	90.24%	80.49%	97.56%	100.00%	-
P/EPS	7.14	5.18	7.17	9.72	7.26	8.25	6.08	11.31%
YoY %	37.84%	-27.75%	-26.23%	33.88%	-12.00%	35.69%	-	-
Horiz. %	117.43%	85.20%	117.93%	159.87%	119.41%	135.69%	100.00%	-
EY	14.00	19.31	13.94	10.28	13.78	12.13	16.44	-10.16%
YoY %	-27.50%	38.52%	35.60%	-25.40%	13.60%	-26.22%	-	-
Horiz. %	85.16%	117.46%	84.79%	62.53%	83.82%	73.78%	100.00%	-
DY	5.35	7.41	3.62	6.21	6.90	5.88	8.52	-26.69%
YoY %	-27.80%	104.70%	-41.71%	-10.00%	17.35%	-30.99%	-	-
Horiz. %	62.79%	86.97%	42.49%	72.89%	80.99%	69.01%	100.00%	-
P/NAPS	0.44	0.32	0.35	0.40	0.36	0.42	0.44	0.00%
YoY %	37.50%	-8.57%	-12.50%	11.11%	-14.29%	-4.55%	-	-
Horiz. %	100.00%	72.73%	79.55%	90.91%	81.82%	95.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos