[KIANJOO] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.25%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 505,068 494,953 483,777 478,219 479,091 482,164 477,560 3.79%
PBT 52,491 51,849 46,241 43,057 40,215 47,094 44,872 10.98%
Tax -6,452 -13,746 -13,088 -12,094 -11,683 -14,399 -13,710 -39.41%
NP 46,039 38,103 33,153 30,963 28,532 32,695 31,162 29.62%
-
NP to SH 47,845 40,721 36,022 33,940 30,785 34,136 31,879 30.98%
-
Tax Rate 12.29% 26.51% 28.30% 28.09% 29.05% 30.58% 30.55% -
Total Cost 459,029 456,850 450,624 447,256 450,559 449,469 446,398 1.87%
-
Net Worth 541,495 543,289 543,262 507,302 511,359 463,036 438,472 15.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 18,387 17,999 17,999 14,177 14,177 11,268 11,268 38.48%
Div Payout % 38.43% 44.20% 49.97% 41.77% 46.05% 33.01% 35.35% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 541,495 543,289 543,262 507,302 511,359 463,036 438,472 15.06%
NOSH 181,709 181,096 186,048 173,733 173,931 115,759 109,618 39.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.12% 7.70% 6.85% 6.47% 5.96% 6.78% 6.53% -
ROE 8.84% 7.50% 6.63% 6.69% 6.02% 7.37% 7.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 277.95 273.31 260.03 275.26 275.45 416.52 435.66 -25.82%
EPS 26.33 22.49 19.36 19.54 17.70 29.49 29.08 -6.39%
DPS 10.12 9.94 9.67 8.16 8.15 9.73 10.28 -1.03%
NAPS 2.98 3.00 2.92 2.92 2.94 4.00 4.00 -17.77%
Adjusted Per Share Value based on latest NOSH - 173,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.71 111.43 108.92 107.67 107.86 108.55 107.52 3.79%
EPS 10.77 9.17 8.11 7.64 6.93 7.69 7.18 30.94%
DPS 4.14 4.05 4.05 3.19 3.19 2.54 2.54 38.37%
NAPS 1.2191 1.2232 1.2231 1.1421 1.1513 1.0425 0.9872 15.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.57 1.40 1.06 0.93 1.04 1.68 1.80 -
P/RPS 0.56 0.51 0.41 0.34 0.38 0.40 0.41 23.03%
P/EPS 5.96 6.23 5.47 4.76 5.88 5.70 6.19 -2.48%
EY 16.77 16.06 18.27 21.01 17.02 17.55 16.16 2.49%
DY 6.45 7.10 9.13 8.77 7.84 5.79 5.71 8.43%
P/NAPS 0.53 0.47 0.36 0.32 0.35 0.42 0.45 11.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 21/08/02 -
Price 1.70 1.42 1.45 0.99 0.93 1.02 1.89 -
P/RPS 0.61 0.52 0.56 0.36 0.34 0.24 0.43 26.17%
P/EPS 6.46 6.32 7.49 5.07 5.25 3.46 6.50 -0.40%
EY 15.49 15.84 13.35 19.73 19.03 28.91 15.39 0.43%
DY 5.95 7.00 6.67 8.24 8.76 9.54 5.44 6.13%
P/NAPS 0.57 0.47 0.50 0.34 0.32 0.26 0.47 13.68%

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