[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
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 494,953 483,777 478,219 479,091 482,164 477,560 484,019 1.49%
PBT 51,849 46,241 43,057 40,215 47,094 44,872 43,506 12.39%
Tax -13,746 -13,088 -12,094 -11,683 -14,399 -13,710 -13,103 3.24%
NP 38,103 33,153 30,963 28,532 32,695 31,162 30,403 16.22%
-
NP to SH 40,721 36,022 33,940 30,785 34,136 31,879 30,403 21.48%
-
Tax Rate 26.51% 28.30% 28.09% 29.05% 30.58% 30.55% 30.12% -
Total Cost 456,850 450,624 447,256 450,559 449,469 446,398 453,616 0.47%
-
Net Worth 543,289 543,262 507,302 511,359 463,036 438,472 497,050 6.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,999 17,999 14,177 14,177 11,268 11,268 11,597 34.01%
Div Payout % 44.20% 49.97% 41.77% 46.05% 33.01% 35.35% 38.15% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 543,289 543,262 507,302 511,359 463,036 438,472 497,050 6.10%
NOSH 181,096 186,048 173,733 173,931 115,759 109,618 116,133 34.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.70% 6.85% 6.47% 5.96% 6.78% 6.53% 6.28% -
ROE 7.50% 6.63% 6.69% 6.02% 7.37% 7.27% 6.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 273.31 260.03 275.26 275.45 416.52 435.66 416.78 -24.50%
EPS 22.49 19.36 19.54 17.70 29.49 29.08 26.18 -9.62%
DPS 9.94 9.67 8.16 8.15 9.73 10.28 10.00 -0.40%
NAPS 3.00 2.92 2.92 2.94 4.00 4.00 4.28 -21.07%
Adjusted Per Share Value based on latest NOSH - 173,931
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.43 108.92 107.67 107.86 108.55 107.52 108.97 1.49%
EPS 9.17 8.11 7.64 6.93 7.69 7.18 6.84 21.56%
DPS 4.05 4.05 3.19 3.19 2.54 2.54 2.61 33.99%
NAPS 1.2232 1.2231 1.1421 1.1513 1.0425 0.9872 1.1191 6.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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%
P/EPS 6.23 5.47 4.76 5.88 5.70 6.19 6.88 -6.39%
EY 16.06 18.27 21.01 17.02 17.55 16.16 14.54 6.84%
DY 7.10 9.13 8.77 7.84 5.79 5.71 5.56 17.68%
P/NAPS 0.47 0.36 0.32 0.35 0.42 0.45 0.42 7.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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%
P/EPS 6.32 7.49 5.07 5.25 3.46 6.50 7.14 -7.80%
EY 15.84 13.35 19.73 19.03 28.91 15.39 14.00 8.57%
DY 7.00 6.67 8.24 8.76 9.54 5.44 5.35 19.60%
P/NAPS 0.47 0.50 0.34 0.32 0.26 0.47 0.44 4.49%

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