[KIANJOO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

19-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 13.04%

YoY- 19.29%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
TTM Result
Revenue	536,469	520,940	505,068	494,953	483,777	478,219	479,091	7.84%
YoY %	2.98%	3.14%	2.04%	2.31%	1.16%	-0.18%	-	-
Horiz. %	111.98%	108.74%	105.42%	103.31%	100.98%	99.82%	100.00%	-
PBT	51,311	53,313	52,491	51,849	46,241	43,057	40,215	17.65%
YoY %	-3.76%	1.57%	1.24%	12.13%	7.39%	7.07%	-	-
Horiz. %	127.59%	132.57%	130.53%	128.93%	114.98%	107.07%	100.00%	-
Tax	-3,444	-6,010	-6,452	-13,746	-13,088	-12,094	-11,683	-55.73%
YoY %	42.70%	6.85%	53.06%	-5.03%	-8.22%	-3.52%	-	-
Horiz. %	29.48%	51.44%	55.23%	117.66%	112.03%	103.52%	100.00%	-
NP	47,867	47,303	46,039	38,103	33,153	30,963	28,532	41.23%
YoY %	1.19%	2.75%	20.83%	14.93%	7.07%	8.52%	-	-
Horiz. %	167.77%	165.79%	161.36%	133.54%	116.20%	108.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,631	48,627	47,845	40,721	36,022	33,940	30,785	35.67%
YoY %	0.01%	1.63%	17.49%	13.04%	6.13%	10.25%	-	-
Horiz. %	157.97%	157.96%	155.42%	132.28%	117.01%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.71%	11.27%	12.29%	26.51%	28.30%	28.09%	29.05%	-
YoY %	-40.46%	-8.30%	-53.64%	-6.33%	0.75%	-3.30%	-	-
Horiz. %	23.10%	38.80%	42.31%	91.26%	97.42%	96.70%	100.00%	-
Total Cost	488,602	473,637	459,029	456,850	450,624	447,256	450,559	5.55%
YoY %	3.16%	3.18%	0.48%	1.38%	0.75%	-0.73%	-	-
Horiz. %	108.44%	105.12%	101.88%	101.40%	100.01%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,070	535,336	541,495	543,289	543,262	507,302	511,359	2.16%
YoY %	-1.36%	-1.14%	-0.33%	0.00%	7.09%	-0.79%	-	-
Horiz. %	103.27%	104.69%	105.89%	106.24%	106.24%	99.21%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Dividend
Div	17,975	18,387	18,387	17,999	17,999	14,177	14,177	17.16%
YoY %	-2.24%	0.00%	2.16%	0.00%	26.96%	0.00%	-	-
Horiz. %	126.79%	129.70%	129.70%	126.96%	126.96%	100.00%	100.00%	-
Div Payout %	36.96%	37.81%	38.43%	44.20%	49.97%	41.77%	46.05%	-
YoY %	-2.25%	-1.61%	-13.05%	-11.55%	19.63%	-9.29%	-	-
Horiz. %	80.26%	82.11%	83.45%	95.98%	108.51%	90.71%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Equity
Net Worth	528,070	535,336	541,495	543,289	543,262	507,302	511,359	2.16%
YoY %	-1.36%	-1.14%	-0.33%	0.00%	7.09%	-0.79%	-	-
Horiz. %	103.27%	104.69%	105.89%	106.24%	106.24%	99.21%	100.00%	-
NOSH	177,801	180,247	181,709	181,096	186,048	173,733	173,931	1.47%
YoY %	-1.36%	-0.80%	0.34%	-2.66%	7.09%	-0.11%	-	-
Horiz. %	102.23%	103.63%	104.47%	104.12%	106.97%	99.89%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Ratio Analysis
NP Margin	8.92%	9.08%	9.12%	7.70%	6.85%	6.47%	5.96%	-
YoY %	-1.76%	-0.44%	18.44%	12.41%	5.87%	8.56%	-	-
Horiz. %	149.66%	152.35%	153.02%	129.19%	114.93%	108.56%	100.00%	-
ROE	9.21%	9.08%	8.84%	7.50%	6.63%	6.69%	6.02%	-
YoY %	1.43%	2.71%	17.87%	13.12%	-0.90%	11.13%	-	-
Horiz. %	152.99%	150.83%	146.84%	124.58%	110.13%	111.13%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Per Share
RPS	301.72	289.01	277.95	273.31	260.03	275.26	275.45	6.26%
YoY %	4.40%	3.98%	1.70%	5.11%	-5.53%	-0.07%	-	-
Horiz. %	109.54%	104.92%	100.91%	99.22%	94.40%	99.93%	100.00%	-
EPS	27.35	26.98	26.33	22.49	19.36	19.54	17.70	33.69%
YoY %	1.37%	2.47%	17.07%	16.17%	-0.92%	10.40%	-	-
Horiz. %	154.52%	152.43%	148.76%	127.06%	109.38%	110.40%	100.00%	-
DPS	10.11	10.20	10.12	9.94	9.67	8.16	8.15	15.46%
YoY %	-0.88%	0.79%	1.81%	2.79%	18.50%	0.12%	-	-
Horiz. %	124.05%	125.15%	124.17%	121.96%	118.65%	100.12%	100.00%	-
NAPS	2.97	2.97	2.98	3.00	2.92	2.92	2.94	0.67%
YoY %	0.00%	-0.34%	-0.67%	2.74%	0.00%	-0.68%	-	-
Horiz. %	101.02%	101.02%	101.36%	102.04%	99.32%	99.32%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 181,096
RPS	120.78	117.28	113.71	111.43	108.92	107.67	107.86	7.84%
YoY %	2.98%	3.14%	2.05%	2.30%	1.16%	-0.18%	-	-
Horiz. %	111.98%	108.73%	105.42%	103.31%	100.98%	99.82%	100.00%	-
EPS	10.95	10.95	10.77	9.17	8.11	7.64	6.93	35.69%
YoY %	0.00%	1.67%	17.45%	13.07%	6.15%	10.25%	-	-
Horiz. %	158.01%	158.01%	155.41%	132.32%	117.03%	110.25%	100.00%	-
DPS	4.05	4.14	4.14	4.05	4.05	3.19	3.19	17.26%
YoY %	-2.17%	0.00%	2.22%	0.00%	26.96%	0.00%	-	-
Horiz. %	126.96%	129.78%	129.78%	126.96%	126.96%	100.00%	100.00%	-
NAPS	1.1889	1.2053	1.2191	1.2232	1.2231	1.1421	1.1513	2.16%
YoY %	-1.36%	-1.13%	-0.34%	0.01%	7.09%	-0.80%	-	-
Horiz. %	103.27%	104.69%	105.89%	106.25%	106.24%	99.20%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	-
Price	1.40	1.54	1.57	1.40	1.06	0.93	1.04	-
P/RPS	0.46	0.53	0.56	0.51	0.41	0.34	0.38	13.59%
YoY %	-13.21%	-5.36%	9.80%	24.39%	20.59%	-10.53%	-	-
Horiz. %	121.05%	139.47%	147.37%	134.21%	107.89%	89.47%	100.00%	-
P/EPS	5.12	5.71	5.96	6.23	5.47	4.76	5.88	-8.82%
YoY %	-10.33%	-4.19%	-4.33%	13.89%	14.92%	-19.05%	-	-
Horiz. %	87.07%	97.11%	101.36%	105.95%	93.03%	80.95%	100.00%	-
EY	19.54	17.52	16.77	16.06	18.27	21.01	17.02	9.65%
YoY %	11.53%	4.47%	4.42%	-12.10%	-13.04%	23.44%	-	-
Horiz. %	114.81%	102.94%	98.53%	94.36%	107.34%	123.44%	100.00%	-
DY	7.22	6.62	6.45	7.10	9.13	8.77	7.84	-5.34%
YoY %	9.06%	2.64%	-9.15%	-22.23%	4.10%	11.86%	-	-
Horiz. %	92.09%	84.44%	82.27%	90.56%	116.45%	111.86%	100.00%	-
P/NAPS	0.47	0.52	0.53	0.47	0.36	0.32	0.35	21.73%
YoY %	-9.62%	-1.89%	12.77%	30.56%	12.50%	-8.57%	-	-
Horiz. %	134.29%	148.57%	151.43%	134.29%	102.86%	91.43%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	20/08/04	20/05/04	26/02/04	19/11/03	19/08/03	27/05/03	26/02/03	-
Price	1.34	1.47	1.70	1.42	1.45	0.99	0.93	-
P/RPS	0.44	0.51	0.61	0.52	0.56	0.36	0.34	18.77%
YoY %	-13.73%	-16.39%	17.31%	-7.14%	55.56%	5.88%	-	-
Horiz. %	129.41%	150.00%	179.41%	152.94%	164.71%	105.88%	100.00%	-
P/EPS	4.90	5.45	6.46	6.32	7.49	5.07	5.25	-4.49%
YoY %	-10.09%	-15.63%	2.22%	-15.62%	47.73%	-3.43%	-	-
Horiz. %	93.33%	103.81%	123.05%	120.38%	142.67%	96.57%	100.00%	-
EY	20.41	18.35	15.49	15.84	13.35	19.73	19.03	4.78%
YoY %	11.23%	18.46%	-2.21%	18.65%	-32.34%	3.68%	-	-
Horiz. %	107.25%	96.43%	81.40%	83.24%	70.15%	103.68%	100.00%	-
DY	7.54	6.94	5.95	7.00	6.67	8.24	8.76	-9.52%
YoY %	8.65%	16.64%	-15.00%	4.95%	-19.05%	-5.94%	-	-
Horiz. %	86.07%	79.22%	67.92%	79.91%	76.14%	94.06%	100.00%	-
P/NAPS	0.45	0.49	0.57	0.47	0.50	0.34	0.32	25.54%
YoY %	-8.16%	-14.04%	21.28%	-6.00%	47.06%	6.25%	-	-
Horiz. %	140.62%	153.12%	178.12%	146.87%	156.25%	106.25%	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