[KIANJOO] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.08%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 483,777 478,219 479,091 482,164 477,560 484,019 494,028 -1.39%
PBT 46,241 43,057 40,215 47,094 44,872 43,506 41,907 6.80%
Tax -13,088 -12,094 -11,683 -14,399 -13,710 -13,103 -11,724 7.63%
NP 33,153 30,963 28,532 32,695 31,162 30,403 30,183 6.47%
-
NP to SH 36,022 33,940 30,785 34,136 31,879 30,403 30,183 12.54%
-
Tax Rate 28.30% 28.09% 29.05% 30.58% 30.55% 30.12% 27.98% -
Total Cost 450,624 447,256 450,559 449,469 446,398 453,616 463,845 -1.91%
-
Net Worth 543,262 507,302 511,359 463,036 438,472 497,050 488,495 7.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 17,999 14,177 14,177 11,268 11,268 11,597 11,597 34.15%
Div Payout % 49.97% 41.77% 46.05% 33.01% 35.35% 38.15% 38.42% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 543,262 507,302 511,359 463,036 438,472 497,050 488,495 7.36%
NOSH 186,048 173,733 173,931 115,759 109,618 116,133 115,757 37.32%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.85% 6.47% 5.96% 6.78% 6.53% 6.28% 6.11% -
ROE 6.63% 6.69% 6.02% 7.37% 7.27% 6.12% 6.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 260.03 275.26 275.45 416.52 435.66 416.78 426.78 -28.19%
EPS 19.36 19.54 17.70 29.49 29.08 26.18 26.07 -18.03%
DPS 9.67 8.16 8.15 9.73 10.28 10.00 10.00 -2.21%
NAPS 2.92 2.92 2.94 4.00 4.00 4.28 4.22 -21.82%
Adjusted Per Share Value based on latest NOSH - 115,759
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 108.92 107.67 107.86 108.55 107.52 108.97 111.23 -1.39%
EPS 8.11 7.64 6.93 7.69 7.18 6.84 6.80 12.49%
DPS 4.05 3.19 3.19 2.54 2.54 2.61 2.61 34.14%
NAPS 1.2231 1.1421 1.1513 1.0425 0.9872 1.1191 1.0998 7.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.06 0.93 1.04 1.68 1.80 1.80 1.60 -
P/RPS 0.41 0.34 0.38 0.40 0.41 0.43 0.37 7.10%
P/EPS 5.47 4.76 5.88 5.70 6.19 6.88 6.14 -7.43%
EY 18.27 21.01 17.02 17.55 16.16 14.54 16.30 7.92%
DY 9.13 8.77 7.84 5.79 5.71 5.56 6.25 28.83%
P/NAPS 0.36 0.32 0.35 0.42 0.45 0.42 0.38 -3.54%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 27/02/02 -
Price 1.45 0.99 0.93 1.02 1.89 1.87 1.35 -
P/RPS 0.56 0.36 0.34 0.24 0.43 0.45 0.32 45.36%
P/EPS 7.49 5.07 5.25 3.46 6.50 7.14 5.18 27.95%
EY 13.35 19.73 19.03 28.91 15.39 14.00 19.31 -21.86%
DY 6.67 8.24 8.76 9.54 5.44 5.35 7.41 -6.79%
P/NAPS 0.50 0.34 0.32 0.26 0.47 0.44 0.32 34.76%

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