[KIANJOO] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.01%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 606,331 575,685 558,663 536,469 520,940 505,068 494,953 14.47%
PBT 62,809 56,510 50,681 51,311 53,313 52,491 51,849 13.62%
Tax -6,069 -6,724 -2,588 -3,444 -6,010 -6,452 -13,746 -41.98%
NP 56,740 49,786 48,093 47,867 47,303 46,039 38,103 30.37%
-
NP to SH 55,831 49,119 47,760 48,631 48,627 47,845 40,721 23.39%
-
Tax Rate 9.66% 11.90% 5.11% 6.71% 11.27% 12.29% 26.51% -
Total Cost 549,591 525,899 510,570 488,602 473,637 459,029 456,850 13.09%
-
Net Worth 551,170 541,579 509,352 528,070 535,336 541,495 543,289 0.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,768 17,768 17,975 17,975 18,387 18,387 17,999 -0.85%
Div Payout % 31.83% 36.17% 37.64% 36.96% 37.81% 38.43% 44.20% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 551,170 541,579 509,352 528,070 535,336 541,495 543,289 0.96%
NOSH 174,974 177,566 169,784 177,801 180,247 181,709 181,096 -2.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.36% 8.65% 8.61% 8.92% 9.08% 9.12% 7.70% -
ROE 10.13% 9.07% 9.38% 9.21% 9.08% 8.84% 7.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 346.52 324.21 329.04 301.72 289.01 277.95 273.31 17.12%
EPS 31.91 27.66 28.13 27.35 26.98 26.33 22.49 26.24%
DPS 10.15 10.01 10.59 10.11 10.20 10.12 9.94 1.40%
NAPS 3.15 3.05 3.00 2.97 2.97 2.98 3.00 3.30%
Adjusted Per Share Value based on latest NOSH - 177,801
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 136.51 129.61 125.78 120.78 117.28 113.71 111.43 14.47%
EPS 12.57 11.06 10.75 10.95 10.95 10.77 9.17 23.37%
DPS 4.00 4.00 4.05 4.05 4.14 4.14 4.05 -0.82%
NAPS 1.2409 1.2193 1.1468 1.1889 1.2053 1.2191 1.2232 0.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.30 1.41 1.17 1.40 1.54 1.57 1.40 -
P/RPS 0.38 0.43 0.36 0.46 0.53 0.56 0.51 -17.79%
P/EPS 4.07 5.10 4.16 5.12 5.71 5.96 6.23 -24.69%
EY 24.54 19.62 24.04 19.54 17.52 16.77 16.06 32.62%
DY 7.81 7.10 9.05 7.22 6.62 6.45 7.10 6.55%
P/NAPS 0.41 0.46 0.39 0.47 0.52 0.53 0.47 -8.69%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 -
Price 1.27 1.33 1.34 1.34 1.47 1.70 1.42 -
P/RPS 0.37 0.41 0.41 0.44 0.51 0.61 0.52 -20.28%
P/EPS 3.98 4.81 4.76 4.90 5.45 6.46 6.32 -26.50%
EY 25.12 20.80 20.99 20.41 18.35 15.49 15.84 35.95%
DY 8.00 7.52 7.90 7.54 6.94 5.95 7.00 9.30%
P/NAPS 0.40 0.44 0.45 0.45 0.49 0.57 0.47 -10.18%

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