[KIANJOO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.73%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 479,091 482,164 477,560 484,019 494,028 489,007 511,590 -4.26%
PBT 40,215 47,094 44,872 43,506 41,907 32,236 27,362 29.17%
Tax -11,683 -14,399 -13,710 -13,103 -11,724 -9,848 -8,125 27.31%
NP 28,532 32,695 31,162 30,403 30,183 22,388 19,237 29.96%
-
NP to SH 30,785 34,136 31,879 30,403 30,183 22,388 19,237 36.69%
-
Tax Rate 29.05% 30.58% 30.55% 30.12% 27.98% 30.55% 29.69% -
Total Cost 450,559 449,469 446,398 453,616 463,845 466,619 492,353 -5.72%
-
Net Worth 511,359 463,036 438,472 497,050 488,495 465,490 471,721 5.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 14,177 11,268 11,268 11,597 11,597 5,847 11,656 13.90%
Div Payout % 46.05% 33.01% 35.35% 38.15% 38.42% 26.12% 60.59% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 511,359 463,036 438,472 497,050 488,495 465,490 471,721 5.51%
NOSH 173,931 115,759 109,618 116,133 115,757 116,372 116,187 30.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.96% 6.78% 6.53% 6.28% 6.11% 4.58% 3.76% -
ROE 6.02% 7.37% 7.27% 6.12% 6.18% 4.81% 4.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 275.45 416.52 435.66 416.78 426.78 420.21 440.31 -26.79%
EPS 17.70 29.49 29.08 26.18 26.07 19.24 16.56 4.52%
DPS 8.15 9.73 10.28 10.00 10.00 5.00 10.00 -12.71%
NAPS 2.94 4.00 4.00 4.28 4.22 4.00 4.06 -19.31%
Adjusted Per Share Value based on latest NOSH - 116,133
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 107.86 108.55 107.52 108.97 111.23 110.10 115.18 -4.27%
EPS 6.93 7.69 7.18 6.84 6.80 5.04 4.33 36.70%
DPS 3.19 2.54 2.54 2.61 2.61 1.32 2.62 13.98%
NAPS 1.1513 1.0425 0.9872 1.1191 1.0998 1.048 1.062 5.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.04 1.68 1.80 1.80 1.60 1.41 1.48 -
P/RPS 0.38 0.40 0.41 0.43 0.37 0.34 0.34 7.67%
P/EPS 5.88 5.70 6.19 6.88 6.14 7.33 8.94 -24.31%
EY 17.02 17.55 16.16 14.54 16.30 13.64 11.19 32.15%
DY 7.84 5.79 5.71 5.56 6.25 3.55 6.76 10.35%
P/NAPS 0.35 0.42 0.45 0.42 0.38 0.35 0.36 -1.85%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 20/08/01 -
Price 0.93 1.02 1.89 1.87 1.35 1.38 1.61 -
P/RPS 0.34 0.24 0.43 0.45 0.32 0.33 0.37 -5.46%
P/EPS 5.25 3.46 6.50 7.14 5.18 7.17 9.72 -33.60%
EY 19.03 28.91 15.39 14.00 19.31 13.94 10.28 50.59%
DY 8.76 9.54 5.44 5.35 7.41 3.62 6.21 25.70%
P/NAPS 0.32 0.26 0.47 0.44 0.32 0.35 0.40 -13.78%

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