[KIANJOO] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -27.67%
YoY- 5.55%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 489,007 511,590 505,885 494,536 494,883 466,072 350,223 24.89%
PBT 32,236 27,362 31,528 33,034 36,311 42,949 30,754 3.18%
Tax -9,848 -8,125 -8,276 -9,065 -3,174 -3,184 -581 558.71%
NP 22,388 19,237 23,252 23,969 33,137 39,765 30,173 -18.02%
-
NP to SH 22,388 19,237 23,252 23,969 33,137 39,765 30,173 -18.02%
-
Tax Rate 30.55% 29.69% 26.25% 27.44% 8.74% 7.41% 1.89% -
Total Cost 466,619 492,353 482,633 470,567 461,746 426,307 320,050 28.54%
-
Net Worth 465,490 471,721 472,359 467,764 462,626 470,354 459,384 0.88%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 5,847 11,656 11,625 11,625 17,290 17,290 17,290 -51.42%
Div Payout % 26.12% 60.59% 50.00% 48.50% 52.18% 43.48% 57.30% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 465,490 471,721 472,359 467,764 462,626 470,354 459,384 0.88%
NOSH 116,372 116,187 116,344 116,941 114,511 115,566 114,846 0.88%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.58% 3.76% 4.60% 4.85% 6.70% 8.53% 8.62% -
ROE 4.81% 4.08% 4.92% 5.12% 7.16% 8.45% 6.57% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 420.21 440.31 434.82 422.89 432.17 403.29 304.95 23.80%
EPS 19.24 16.56 19.99 20.50 28.94 34.41 26.27 -18.73%
DPS 5.00 10.00 10.00 9.94 15.00 15.00 15.06 -52.02%
NAPS 4.00 4.06 4.06 4.00 4.04 4.07 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 116,941
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 110.10 115.18 113.90 111.34 111.42 104.93 78.85 24.90%
EPS 5.04 4.33 5.23 5.40 7.46 8.95 6.79 -18.00%
DPS 1.32 2.62 2.62 2.62 3.89 3.89 3.89 -51.31%
NAPS 1.048 1.062 1.0635 1.0531 1.0416 1.059 1.0343 0.88%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.41 1.48 1.48 1.71 2.21 2.70 3.28 -
P/RPS 0.34 0.34 0.34 0.40 0.51 0.67 1.08 -53.68%
P/EPS 7.33 8.94 7.41 8.34 7.64 7.85 12.48 -29.84%
EY 13.64 11.19 13.50 11.99 13.09 12.74 8.01 42.55%
DY 3.55 6.76 6.76 5.81 6.79 5.56 4.59 -15.72%
P/NAPS 0.35 0.36 0.36 0.43 0.55 0.66 0.82 -43.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 19/11/01 20/08/01 29/05/01 28/02/01 27/11/00 25/08/00 - -
Price 1.38 1.61 1.45 1.69 1.76 2.65 0.00 -
P/RPS 0.33 0.37 0.33 0.40 0.41 0.66 0.00 -
P/EPS 7.17 9.72 7.26 8.25 6.08 7.70 0.00 -
EY 13.94 10.28 13.78 12.13 16.44 12.98 0.00 -
DY 3.62 6.21 6.90 5.88 8.52 5.66 0.00 -
P/NAPS 0.35 0.40 0.36 0.42 0.44 0.65 0.00 -

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
Post a Comment