[KIANJOO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

19-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 6.13%

YoY- 13.0%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
TTM Result
Revenue	520,940	505,068	494,953	483,777	478,219	479,091	482,164	5.28%
YoY %	3.14%	2.04%	2.31%	1.16%	-0.18%	-0.64%	-	-
Horiz. %	108.04%	104.75%	102.65%	100.33%	99.18%	99.36%	100.00%	-
PBT	53,313	52,491	51,849	46,241	43,057	40,215	47,094	8.61%
YoY %	1.57%	1.24%	12.13%	7.39%	7.07%	-14.61%	-	-
Horiz. %	113.21%	111.46%	110.10%	98.19%	91.43%	85.39%	100.00%	-
Tax	-6,010	-6,452	-13,746	-13,088	-12,094	-11,683	-14,399	-44.11%
YoY %	6.85%	53.06%	-5.03%	-8.22%	-3.52%	18.86%	-	-
Horiz. %	41.74%	44.81%	95.46%	90.90%	83.99%	81.14%	100.00%	-
NP	47,303	46,039	38,103	33,153	30,963	28,532	32,695	27.89%
YoY %	2.75%	20.83%	14.93%	7.07%	8.52%	-12.73%	-	-
Horiz. %	144.68%	140.81%	116.54%	101.40%	94.70%	87.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,627	47,845	40,721	36,022	33,940	30,785	34,136	26.57%
YoY %	1.63%	17.49%	13.04%	6.13%	10.25%	-9.82%	-	-
Horiz. %	142.45%	140.16%	119.29%	105.52%	99.43%	90.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.27%	12.29%	26.51%	28.30%	28.09%	29.05%	30.58%	-
YoY %	-8.30%	-53.64%	-6.33%	0.75%	-3.30%	-5.00%	-	-
Horiz. %	36.85%	40.19%	86.69%	92.54%	91.86%	95.00%	100.00%	-
Total Cost	473,637	459,029	456,850	450,624	447,256	450,559	449,469	3.54%
YoY %	3.18%	0.48%	1.38%	0.75%	-0.73%	0.24%	-	-
Horiz. %	105.38%	102.13%	101.64%	100.26%	99.51%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	535,336	541,495	543,289	543,262	507,302	511,359	463,036	10.14%
YoY %	-1.14%	-0.33%	0.00%	7.09%	-0.79%	10.44%	-	-
Horiz. %	115.61%	116.94%	117.33%	117.33%	109.56%	110.44%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	18,387	18,387	17,999	17,999	14,177	14,177	11,268	38.56%
YoY %	0.00%	2.16%	0.00%	26.96%	0.00%	25.82%	-	-
Horiz. %	163.18%	163.18%	159.74%	159.74%	125.82%	125.82%	100.00%	-
Div Payout %	37.81%	38.43%	44.20%	49.97%	41.77%	46.05%	33.01%	-
YoY %	-1.61%	-13.05%	-11.55%	19.63%	-9.29%	39.50%	-	-
Horiz. %	114.54%	116.42%	133.90%	151.38%	126.54%	139.50%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	535,336	541,495	543,289	543,262	507,302	511,359	463,036	10.14%
YoY %	-1.14%	-0.33%	0.00%	7.09%	-0.79%	10.44%	-	-
Horiz. %	115.61%	116.94%	117.33%	117.33%	109.56%	110.44%	100.00%	-
NOSH	180,247	181,709	181,096	186,048	173,733	173,931	115,759	34.30%
YoY %	-0.80%	0.34%	-2.66%	7.09%	-0.11%	50.25%	-	-
Horiz. %	155.71%	156.97%	156.44%	160.72%	150.08%	150.25%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	9.08%	9.12%	7.70%	6.85%	6.47%	5.96%	6.78%	-
YoY %	-0.44%	18.44%	12.41%	5.87%	8.56%	-12.09%	-	-
Horiz. %	133.92%	134.51%	113.57%	101.03%	95.43%	87.91%	100.00%	-
ROE	9.08%	8.84%	7.50%	6.63%	6.69%	6.02%	7.37%	-
YoY %	2.71%	17.87%	13.12%	-0.90%	11.13%	-18.32%	-	-
Horiz. %	123.20%	119.95%	101.76%	89.96%	90.77%	81.68%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	289.01	277.95	273.31	260.03	275.26	275.45	416.52	-21.60%
YoY %	3.98%	1.70%	5.11%	-5.53%	-0.07%	-33.87%	-	-
Horiz. %	69.39%	66.73%	65.62%	62.43%	66.09%	66.13%	100.00%	-
EPS	26.98	26.33	22.49	19.36	19.54	17.70	29.49	-5.75%
YoY %	2.47%	17.07%	16.17%	-0.92%	10.40%	-39.98%	-	-
Horiz. %	91.49%	89.28%	76.26%	65.65%	66.26%	60.02%	100.00%	-
DPS	10.20	10.12	9.94	9.67	8.16	8.15	9.73	3.19%
YoY %	0.79%	1.81%	2.79%	18.50%	0.12%	-16.24%	-	-
Horiz. %	104.83%	104.01%	102.16%	99.38%	83.86%	83.76%	100.00%	-
NAPS	2.97	2.98	3.00	2.92	2.92	2.94	4.00	-17.98%
YoY %	-0.34%	-0.67%	2.74%	0.00%	-0.68%	-26.50%	-	-
Horiz. %	74.25%	74.50%	75.00%	73.00%	73.00%	73.50%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 186,048
RPS	117.28	113.71	111.43	108.92	107.67	107.86	108.55	5.28%
YoY %	3.14%	2.05%	2.30%	1.16%	-0.18%	-0.64%	-	-
Horiz. %	108.04%	104.75%	102.65%	100.34%	99.19%	99.36%	100.00%	-
EPS	10.95	10.77	9.17	8.11	7.64	6.93	7.69	26.54%
YoY %	1.67%	17.45%	13.07%	6.15%	10.25%	-9.88%	-	-
Horiz. %	142.39%	140.05%	119.25%	105.46%	99.35%	90.12%	100.00%	-
DPS	4.14	4.14	4.05	4.05	3.19	3.19	2.54	38.45%
YoY %	0.00%	2.22%	0.00%	26.96%	0.00%	25.59%	-	-
Horiz. %	162.99%	162.99%	159.45%	159.45%	125.59%	125.59%	100.00%	-
NAPS	1.2053	1.2191	1.2232	1.2231	1.1421	1.1513	1.0425	10.14%
YoY %	-1.13%	-0.34%	0.01%	7.09%	-0.80%	10.44%	-	-
Horiz. %	115.62%	116.94%	117.33%	117.32%	109.55%	110.44%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	1.54	1.57	1.40	1.06	0.93	1.04	1.68	-
P/RPS	0.53	0.56	0.51	0.41	0.34	0.38	0.40	20.61%
YoY %	-5.36%	9.80%	24.39%	20.59%	-10.53%	-5.00%	-	-
Horiz. %	132.50%	140.00%	127.50%	102.50%	85.00%	95.00%	100.00%	-
P/EPS	5.71	5.96	6.23	5.47	4.76	5.88	5.70	0.11%
YoY %	-4.19%	-4.33%	13.89%	14.92%	-19.05%	3.16%	-	-
Horiz. %	100.18%	104.56%	109.30%	95.96%	83.51%	103.16%	100.00%	-
EY	17.52	16.77	16.06	18.27	21.01	17.02	17.55	-0.11%
YoY %	4.47%	4.42%	-12.10%	-13.04%	23.44%	-3.02%	-	-
Horiz. %	99.83%	95.56%	91.51%	104.10%	119.72%	96.98%	100.00%	-
DY	6.62	6.45	7.10	9.13	8.77	7.84	5.79	9.33%
YoY %	2.64%	-9.15%	-22.23%	4.10%	11.86%	35.41%	-	-
Horiz. %	114.34%	111.40%	122.63%	157.69%	151.47%	135.41%	100.00%	-
P/NAPS	0.52	0.53	0.47	0.36	0.32	0.35	0.42	15.28%
YoY %	-1.89%	12.77%	30.56%	12.50%	-8.57%	-16.67%	-	-
Horiz. %	123.81%	126.19%	111.90%	85.71%	76.19%	83.33%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	20/05/04	26/02/04	19/11/03	19/08/03	27/05/03	26/02/03	29/11/02	-
Price	1.47	1.70	1.42	1.45	0.99	0.93	1.02	-
P/RPS	0.51	0.61	0.52	0.56	0.36	0.34	0.24	65.21%
YoY %	-16.39%	17.31%	-7.14%	55.56%	5.88%	41.67%	-	-
Horiz. %	212.50%	254.17%	216.67%	233.33%	150.00%	141.67%	100.00%	-
P/EPS	5.45	6.46	6.32	7.49	5.07	5.25	3.46	35.34%
YoY %	-15.63%	2.22%	-15.62%	47.73%	-3.43%	51.73%	-	-
Horiz. %	157.51%	186.71%	182.66%	216.47%	146.53%	151.73%	100.00%	-
EY	18.35	15.49	15.84	13.35	19.73	19.03	28.91	-26.12%
YoY %	18.46%	-2.21%	18.65%	-32.34%	3.68%	-34.18%	-	-
Horiz. %	63.47%	53.58%	54.79%	46.18%	68.25%	65.82%	100.00%	-
DY	6.94	5.95	7.00	6.67	8.24	8.76	9.54	-19.09%
YoY %	16.64%	-15.00%	4.95%	-19.05%	-5.94%	-8.18%	-	-
Horiz. %	72.75%	62.37%	73.38%	69.92%	86.37%	91.82%	100.00%	-
P/NAPS	0.49	0.57	0.47	0.50	0.34	0.32	0.26	52.51%
YoY %	-14.04%	21.28%	-6.00%	47.06%	6.25%	23.08%	-	-
Horiz. %	188.46%	219.23%	180.77%	192.31%	130.77%	123.08%	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