[KIANJOO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

26-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -9.82%

YoY- 1.99%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	494,953	483,777	478,219	479,091	482,164	477,560	484,019	1.49%
YoY %	2.31%	1.16%	-0.18%	-0.64%	0.96%	-1.33%	-	-
Horiz. %	102.26%	99.95%	98.80%	98.98%	99.62%	98.67%	100.00%	-
PBT	51,849	46,241	43,057	40,215	47,094	44,872	43,506	12.39%
YoY %	12.13%	7.39%	7.07%	-14.61%	4.95%	3.14%	-	-
Horiz. %	119.18%	106.29%	98.97%	92.44%	108.25%	103.14%	100.00%	-
Tax	-13,746	-13,088	-12,094	-11,683	-14,399	-13,710	-13,103	3.24%
YoY %	-5.03%	-8.22%	-3.52%	18.86%	-5.03%	-4.63%	-	-
Horiz. %	104.91%	99.89%	92.30%	89.16%	109.89%	104.63%	100.00%	-
NP	38,103	33,153	30,963	28,532	32,695	31,162	30,403	16.22%
YoY %	14.93%	7.07%	8.52%	-12.73%	4.92%	2.50%	-	-
Horiz. %	125.33%	109.05%	101.84%	93.85%	107.54%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,721	36,022	33,940	30,785	34,136	31,879	30,403	21.48%
YoY %	13.04%	6.13%	10.25%	-9.82%	7.08%	4.85%	-	-
Horiz. %	133.94%	118.48%	111.63%	101.26%	112.28%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	28.30%	28.09%	29.05%	30.58%	30.55%	30.12%	-
YoY %	-6.33%	0.75%	-3.30%	-5.00%	0.10%	1.43%	-	-
Horiz. %	88.01%	93.96%	93.26%	96.45%	101.53%	101.43%	100.00%	-
Total Cost	456,850	450,624	447,256	450,559	449,469	446,398	453,616	0.47%
YoY %	1.38%	0.75%	-0.73%	0.24%	0.69%	-1.59%	-	-
Horiz. %	100.71%	99.34%	98.60%	99.33%	99.09%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	543,289	543,262	507,302	511,359	463,036	438,472	497,050	6.10%
YoY %	0.00%	7.09%	-0.79%	10.44%	5.60%	-11.79%	-	-
Horiz. %	109.30%	109.30%	102.06%	102.88%	93.16%	88.21%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	17,999	17,999	14,177	14,177	11,268	11,268	11,597	34.01%
YoY %	0.00%	26.96%	0.00%	25.82%	0.00%	-2.84%	-	-
Horiz. %	155.20%	155.20%	122.25%	122.25%	97.16%	97.16%	100.00%	-
Div Payout %	44.20%	49.97%	41.77%	46.05%	33.01%	35.35%	38.15%	-
YoY %	-11.55%	19.63%	-9.29%	39.50%	-6.62%	-7.34%	-	-
Horiz. %	115.86%	130.98%	109.49%	120.71%	86.53%	92.66%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	543,289	543,262	507,302	511,359	463,036	438,472	497,050	6.10%
YoY %	0.00%	7.09%	-0.79%	10.44%	5.60%	-11.79%	-	-
Horiz. %	109.30%	109.30%	102.06%	102.88%	93.16%	88.21%	100.00%	-
NOSH	181,096	186,048	173,733	173,931	115,759	109,618	116,133	34.43%
YoY %	-2.66%	7.09%	-0.11%	50.25%	5.60%	-5.61%	-	-
Horiz. %	155.94%	160.20%	149.60%	149.77%	99.68%	94.39%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	7.70%	6.85%	6.47%	5.96%	6.78%	6.53%	6.28%	-
YoY %	12.41%	5.87%	8.56%	-12.09%	3.83%	3.98%	-	-
Horiz. %	122.61%	109.08%	103.03%	94.90%	107.96%	103.98%	100.00%	-
ROE	7.50%	6.63%	6.69%	6.02%	7.37%	7.27%	6.12%	-
YoY %	13.12%	-0.90%	11.13%	-18.32%	1.38%	18.79%	-	-
Horiz. %	122.55%	108.33%	109.31%	98.37%	120.42%	118.79%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	273.31	260.03	275.26	275.45	416.52	435.66	416.78	-24.50%
YoY %	5.11%	-5.53%	-0.07%	-33.87%	-4.39%	4.53%	-	-
Horiz. %	65.58%	62.39%	66.04%	66.09%	99.94%	104.53%	100.00%	-
EPS	22.49	19.36	19.54	17.70	29.49	29.08	26.18	-9.62%
YoY %	16.17%	-0.92%	10.40%	-39.98%	1.41%	11.08%	-	-
Horiz. %	85.91%	73.95%	74.64%	67.61%	112.64%	111.08%	100.00%	-
DPS	9.94	9.67	8.16	8.15	9.73	10.28	10.00	-0.40%
YoY %	2.79%	18.50%	0.12%	-16.24%	-5.35%	2.80%	-	-
Horiz. %	99.40%	96.70%	81.60%	81.50%	97.30%	102.80%	100.00%	-
NAPS	3.00	2.92	2.92	2.94	4.00	4.00	4.28	-21.07%
YoY %	2.74%	0.00%	-0.68%	-26.50%	0.00%	-6.54%	-	-
Horiz. %	70.09%	68.22%	68.22%	68.69%	93.46%	93.46%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 173,931
RPS	111.43	108.92	107.67	107.86	108.55	107.52	108.97	1.49%
YoY %	2.30%	1.16%	-0.18%	-0.64%	0.96%	-1.33%	-	-
Horiz. %	102.26%	99.95%	98.81%	98.98%	99.61%	98.67%	100.00%	-
EPS	9.17	8.11	7.64	6.93	7.69	7.18	6.84	21.56%
YoY %	13.07%	6.15%	10.25%	-9.88%	7.10%	4.97%	-	-
Horiz. %	134.06%	118.57%	111.70%	101.32%	112.43%	104.97%	100.00%	-
DPS	4.05	4.05	3.19	3.19	2.54	2.54	2.61	33.99%
YoY %	0.00%	26.96%	0.00%	25.59%	0.00%	-2.68%	-	-
Horiz. %	155.17%	155.17%	122.22%	122.22%	97.32%	97.32%	100.00%	-
NAPS	1.2232	1.2231	1.1421	1.1513	1.0425	0.9872	1.1191	6.10%
YoY %	0.01%	7.09%	-0.80%	10.44%	5.60%	-11.79%	-	-
Horiz. %	109.30%	109.29%	102.06%	102.88%	93.16%	88.21%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	1.40	1.06	0.93	1.04	1.68	1.80	1.80	-
P/RPS	0.51	0.41	0.34	0.38	0.40	0.41	0.43	12.03%
YoY %	24.39%	20.59%	-10.53%	-5.00%	-2.44%	-4.65%	-	-
Horiz. %	118.60%	95.35%	79.07%	88.37%	93.02%	95.35%	100.00%	-
P/EPS	6.23	5.47	4.76	5.88	5.70	6.19	6.88	-6.39%
YoY %	13.89%	14.92%	-19.05%	3.16%	-7.92%	-10.03%	-	-
Horiz. %	90.55%	79.51%	69.19%	85.47%	82.85%	89.97%	100.00%	-
EY	16.06	18.27	21.01	17.02	17.55	16.16	14.54	6.84%
YoY %	-12.10%	-13.04%	23.44%	-3.02%	8.60%	11.14%	-	-
Horiz. %	110.45%	125.65%	144.50%	117.06%	120.70%	111.14%	100.00%	-
DY	7.10	9.13	8.77	7.84	5.79	5.71	5.56	17.68%
YoY %	-22.23%	4.10%	11.86%	35.41%	1.40%	2.70%	-	-
Horiz. %	127.70%	164.21%	157.73%	141.01%	104.14%	102.70%	100.00%	-
P/NAPS	0.47	0.36	0.32	0.35	0.42	0.45	0.42	7.77%
YoY %	30.56%	12.50%	-8.57%	-16.67%	-6.67%	7.14%	-	-
Horiz. %	111.90%	85.71%	76.19%	83.33%	100.00%	107.14%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	19/11/03	19/08/03	27/05/03	26/02/03	29/11/02	21/08/02	22/05/02	-
Price	1.42	1.45	0.99	0.93	1.02	1.89	1.87	-
P/RPS	0.52	0.56	0.36	0.34	0.24	0.43	0.45	10.10%
YoY %	-7.14%	55.56%	5.88%	41.67%	-44.19%	-4.44%	-	-
Horiz. %	115.56%	124.44%	80.00%	75.56%	53.33%	95.56%	100.00%	-
P/EPS	6.32	7.49	5.07	5.25	3.46	6.50	7.14	-7.80%
YoY %	-15.62%	47.73%	-3.43%	51.73%	-46.77%	-8.96%	-	-
Horiz. %	88.52%	104.90%	71.01%	73.53%	48.46%	91.04%	100.00%	-
EY	15.84	13.35	19.73	19.03	28.91	15.39	14.00	8.57%
YoY %	18.65%	-32.34%	3.68%	-34.18%	87.85%	9.93%	-	-
Horiz. %	113.14%	95.36%	140.93%	135.93%	206.50%	109.93%	100.00%	-
DY	7.00	6.67	8.24	8.76	9.54	5.44	5.35	19.60%
YoY %	4.95%	-19.05%	-5.94%	-8.18%	75.37%	1.68%	-	-
Horiz. %	130.84%	124.67%	154.02%	163.74%	178.32%	101.68%	100.00%	-
P/NAPS	0.47	0.50	0.34	0.32	0.26	0.47	0.44	4.49%
YoY %	-6.00%	47.06%	6.25%	23.08%	-44.68%	6.82%	-	-
Horiz. %	106.82%	113.64%	77.27%	72.73%	59.09%	106.82%	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