[KIANJOO] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.49%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 558,663 536,469 520,940 505,068 494,953 483,777 478,219 10.89%
PBT 50,681 51,311 53,313 52,491 51,849 46,241 43,057 11.44%
Tax -2,588 -3,444 -6,010 -6,452 -13,746 -13,088 -12,094 -64.12%
NP 48,093 47,867 47,303 46,039 38,103 33,153 30,963 34.01%
-
NP to SH 47,760 48,631 48,627 47,845 40,721 36,022 33,940 25.49%
-
Tax Rate 5.11% 6.71% 11.27% 12.29% 26.51% 28.30% 28.09% -
Total Cost 510,570 488,602 473,637 459,029 456,850 450,624 447,256 9.20%
-
Net Worth 509,352 528,070 535,336 541,495 543,289 543,262 507,302 0.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 17,975 17,975 18,387 18,387 17,999 17,999 14,177 17.09%
Div Payout % 37.64% 36.96% 37.81% 38.43% 44.20% 49.97% 41.77% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 509,352 528,070 535,336 541,495 543,289 543,262 507,302 0.26%
NOSH 169,784 177,801 180,247 181,709 181,096 186,048 173,733 -1.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.61% 8.92% 9.08% 9.12% 7.70% 6.85% 6.47% -
ROE 9.38% 9.21% 9.08% 8.84% 7.50% 6.63% 6.69% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 329.04 301.72 289.01 277.95 273.31 260.03 275.26 12.59%
EPS 28.13 27.35 26.98 26.33 22.49 19.36 19.54 27.41%
DPS 10.59 10.11 10.20 10.12 9.94 9.67 8.16 18.92%
NAPS 3.00 2.97 2.97 2.98 3.00 2.92 2.92 1.81%
Adjusted Per Share Value based on latest NOSH - 181,709
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 125.78 120.78 117.28 113.71 111.43 108.92 107.67 10.88%
EPS 10.75 10.95 10.95 10.77 9.17 8.11 7.64 25.48%
DPS 4.05 4.05 4.14 4.14 4.05 4.05 3.19 17.19%
NAPS 1.1468 1.1889 1.2053 1.2191 1.2232 1.2231 1.1421 0.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.40 1.54 1.57 1.40 1.06 0.93 -
P/RPS 0.36 0.46 0.53 0.56 0.51 0.41 0.34 3.87%
P/EPS 4.16 5.12 5.71 5.96 6.23 5.47 4.76 -8.56%
EY 24.04 19.54 17.52 16.77 16.06 18.27 21.01 9.37%
DY 9.05 7.22 6.62 6.45 7.10 9.13 8.77 2.11%
P/NAPS 0.39 0.47 0.52 0.53 0.47 0.36 0.32 14.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 -
Price 1.34 1.34 1.47 1.70 1.42 1.45 0.99 -
P/RPS 0.41 0.44 0.51 0.61 0.52 0.56 0.36 9.03%
P/EPS 4.76 4.90 5.45 6.46 6.32 7.49 5.07 -4.10%
EY 20.99 20.41 18.35 15.49 15.84 13.35 19.73 4.20%
DY 7.90 7.54 6.94 5.95 7.00 6.67 8.24 -2.76%
P/NAPS 0.45 0.45 0.49 0.57 0.47 0.50 0.34 20.48%

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