[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

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	505,068	494,953	483,777	478,219	479,091	482,164	477,560	3.79%
YoY %	2.04%	2.31%	1.16%	-0.18%	-0.64%	0.96%	-	-
Horiz. %	105.76%	103.64%	101.30%	100.14%	100.32%	100.96%	100.00%	-
PBT	52,491	51,849	46,241	43,057	40,215	47,094	44,872	10.98%
YoY %	1.24%	12.13%	7.39%	7.07%	-14.61%	4.95%	-	-
Horiz. %	116.98%	115.55%	103.05%	95.96%	89.62%	104.95%	100.00%	-
Tax	-6,452	-13,746	-13,088	-12,094	-11,683	-14,399	-13,710	-39.41%
YoY %	53.06%	-5.03%	-8.22%	-3.52%	18.86%	-5.03%	-	-
Horiz. %	47.06%	100.26%	95.46%	88.21%	85.22%	105.03%	100.00%	-
NP	46,039	38,103	33,153	30,963	28,532	32,695	31,162	29.62%
YoY %	20.83%	14.93%	7.07%	8.52%	-12.73%	4.92%	-	-
Horiz. %	147.74%	122.27%	106.39%	99.36%	91.56%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,845	40,721	36,022	33,940	30,785	34,136	31,879	30.98%
YoY %	17.49%	13.04%	6.13%	10.25%	-9.82%	7.08%	-	-
Horiz. %	150.08%	127.74%	113.00%	106.47%	96.57%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.29%	26.51%	28.30%	28.09%	29.05%	30.58%	30.55%	-
YoY %	-53.64%	-6.33%	0.75%	-3.30%	-5.00%	0.10%	-	-
Horiz. %	40.23%	86.78%	92.64%	91.95%	95.09%	100.10%	100.00%	-
Total Cost	459,029	456,850	450,624	447,256	450,559	449,469	446,398	1.87%
YoY %	0.48%	1.38%	0.75%	-0.73%	0.24%	0.69%	-	-
Horiz. %	102.83%	102.34%	100.95%	100.19%	100.93%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,495	543,289	543,262	507,302	511,359	463,036	438,472	15.06%
YoY %	-0.33%	0.00%	7.09%	-0.79%	10.44%	5.60%	-	-
Horiz. %	123.50%	123.91%	123.90%	115.70%	116.62%	105.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	18,387	17,999	17,999	14,177	14,177	11,268	11,268	38.48%
YoY %	2.16%	0.00%	26.96%	0.00%	25.82%	0.00%	-	-
Horiz. %	163.18%	159.74%	159.74%	125.82%	125.82%	100.00%	100.00%	-
Div Payout %	38.43%	44.20%	49.97%	41.77%	46.05%	33.01%	35.35%	-
YoY %	-13.05%	-11.55%	19.63%	-9.29%	39.50%	-6.62%	-	-
Horiz. %	108.71%	125.04%	141.36%	118.16%	130.27%	93.38%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	541,495	543,289	543,262	507,302	511,359	463,036	438,472	15.06%
YoY %	-0.33%	0.00%	7.09%	-0.79%	10.44%	5.60%	-	-
Horiz. %	123.50%	123.91%	123.90%	115.70%	116.62%	105.60%	100.00%	-
NOSH	181,709	181,096	186,048	173,733	173,931	115,759	109,618	39.93%
YoY %	0.34%	-2.66%	7.09%	-0.11%	50.25%	5.60%	-	-
Horiz. %	165.77%	165.21%	169.72%	158.49%	158.67%	105.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	9.12%	7.70%	6.85%	6.47%	5.96%	6.78%	6.53%	-
YoY %	18.44%	12.41%	5.87%	8.56%	-12.09%	3.83%	-	-
Horiz. %	139.66%	117.92%	104.90%	99.08%	91.27%	103.83%	100.00%	-
ROE	8.84%	7.50%	6.63%	6.69%	6.02%	7.37%	7.27%	-
YoY %	17.87%	13.12%	-0.90%	11.13%	-18.32%	1.38%	-	-
Horiz. %	121.60%	103.16%	91.20%	92.02%	82.81%	101.38%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	277.95	273.31	260.03	275.26	275.45	416.52	435.66	-25.82%
YoY %	1.70%	5.11%	-5.53%	-0.07%	-33.87%	-4.39%	-	-
Horiz. %	63.80%	62.73%	59.69%	63.18%	63.23%	95.61%	100.00%	-
EPS	26.33	22.49	19.36	19.54	17.70	29.49	29.08	-6.39%
YoY %	17.07%	16.17%	-0.92%	10.40%	-39.98%	1.41%	-	-
Horiz. %	90.54%	77.34%	66.57%	67.19%	60.87%	101.41%	100.00%	-
DPS	10.12	9.94	9.67	8.16	8.15	9.73	10.28	-1.03%
YoY %	1.81%	2.79%	18.50%	0.12%	-16.24%	-5.35%	-	-
Horiz. %	98.44%	96.69%	94.07%	79.38%	79.28%	94.65%	100.00%	-
NAPS	2.98	3.00	2.92	2.92	2.94	4.00	4.00	-17.77%
YoY %	-0.67%	2.74%	0.00%	-0.68%	-26.50%	0.00%	-	-
Horiz. %	74.50%	75.00%	73.00%	73.00%	73.50%	100.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 173,733
RPS	113.71	111.43	108.92	107.67	107.86	108.55	107.52	3.79%
YoY %	2.05%	2.30%	1.16%	-0.18%	-0.64%	0.96%	-	-
Horiz. %	105.76%	103.64%	101.30%	100.14%	100.32%	100.96%	100.00%	-
EPS	10.77	9.17	8.11	7.64	6.93	7.69	7.18	30.94%
YoY %	17.45%	13.07%	6.15%	10.25%	-9.88%	7.10%	-	-
Horiz. %	150.00%	127.72%	112.95%	106.41%	96.52%	107.10%	100.00%	-
DPS	4.14	4.05	4.05	3.19	3.19	2.54	2.54	38.37%
YoY %	2.22%	0.00%	26.96%	0.00%	25.59%	0.00%	-	-
Horiz. %	162.99%	159.45%	159.45%	125.59%	125.59%	100.00%	100.00%	-
NAPS	1.2191	1.2232	1.2231	1.1421	1.1513	1.0425	0.9872	15.05%
YoY %	-0.34%	0.01%	7.09%	-0.80%	10.44%	5.60%	-	-
Horiz. %	123.49%	123.91%	123.90%	115.69%	116.62%	105.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.80%	24.39%	20.59%	-10.53%	-5.00%	-2.44%	-	-
Horiz. %	136.59%	124.39%	100.00%	82.93%	92.68%	97.56%	100.00%	-
P/EPS	5.96	6.23	5.47	4.76	5.88	5.70	6.19	-2.48%
YoY %	-4.33%	13.89%	14.92%	-19.05%	3.16%	-7.92%	-	-
Horiz. %	96.28%	100.65%	88.37%	76.90%	94.99%	92.08%	100.00%	-
EY	16.77	16.06	18.27	21.01	17.02	17.55	16.16	2.49%
YoY %	4.42%	-12.10%	-13.04%	23.44%	-3.02%	8.60%	-	-
Horiz. %	103.77%	99.38%	113.06%	130.01%	105.32%	108.60%	100.00%	-
DY	6.45	7.10	9.13	8.77	7.84	5.79	5.71	8.43%
YoY %	-9.15%	-22.23%	4.10%	11.86%	35.41%	1.40%	-	-
Horiz. %	112.96%	124.34%	159.89%	153.59%	137.30%	101.40%	100.00%	-
P/NAPS	0.53	0.47	0.36	0.32	0.35	0.42	0.45	11.49%
YoY %	12.77%	30.56%	12.50%	-8.57%	-16.67%	-6.67%	-	-
Horiz. %	117.78%	104.44%	80.00%	71.11%	77.78%	93.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	17.31%	-7.14%	55.56%	5.88%	41.67%	-44.19%	-	-
Horiz. %	141.86%	120.93%	130.23%	83.72%	79.07%	55.81%	100.00%	-
P/EPS	6.46	6.32	7.49	5.07	5.25	3.46	6.50	-0.40%
YoY %	2.22%	-15.62%	47.73%	-3.43%	51.73%	-46.77%	-	-
Horiz. %	99.38%	97.23%	115.23%	78.00%	80.77%	53.23%	100.00%	-
EY	15.49	15.84	13.35	19.73	19.03	28.91	15.39	0.43%
YoY %	-2.21%	18.65%	-32.34%	3.68%	-34.18%	87.85%	-	-
Horiz. %	100.65%	102.92%	86.74%	128.20%	123.65%	187.85%	100.00%	-
DY	5.95	7.00	6.67	8.24	8.76	9.54	5.44	6.13%
YoY %	-15.00%	4.95%	-19.05%	-5.94%	-8.18%	75.37%	-	-
Horiz. %	109.38%	128.68%	122.61%	151.47%	161.03%	175.37%	100.00%	-
P/NAPS	0.57	0.47	0.50	0.34	0.32	0.26	0.47	13.68%
YoY %	21.28%	-6.00%	47.06%	6.25%	23.08%	-44.68%	-	-
Horiz. %	121.28%	100.00%	106.38%	72.34%	68.09%	55.32%	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