[KIANJOO] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.74%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 657,296 539,704 476,904 467,532 500,468 466,360 385,252 -0.56%
PBT 73,508 49,654 52,014 39,962 34,032 45,376 58,846 -0.23%
Tax -11,264 -10,148 -16,166 -13,968 -9,382 -11,262 -1,578 -2.06%
NP 62,244 39,506 35,848 25,994 24,650 34,114 57,268 -0.08%
-
NP to SH 61,472 40,088 38,514 25,994 24,650 34,114 57,268 -0.07%
-
Tax Rate 15.32% 20.44% 31.08% 34.95% 27.57% 24.82% 2.68% -
Total Cost 595,052 500,198 441,056 441,538 475,818 432,246 327,984 -0.63%
-
Net Worth 557,397 531,998 544,868 508,275 467,658 472,258 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 17,583 17,912 18,659 11,604 - - - -100.00%
Div Payout % 28.60% 44.68% 48.45% 44.64% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 557,397 531,998 544,868 508,275 467,658 472,258 0 -100.00%
NOSH 175,835 179,124 186,598 116,044 115,186 116,034 115,927 -0.44%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.47% 7.32% 7.52% 5.56% 4.93% 7.31% 14.87% -
ROE 11.03% 7.54% 7.07% 5.11% 5.27% 7.22% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 373.81 301.30 255.58 402.89 434.48 401.92 332.32 -0.12%
EPS 34.96 22.38 20.64 22.40 21.40 29.40 49.40 0.36%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 3.17 2.97 2.92 4.38 4.06 4.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 109,618
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 147.98 121.51 107.37 105.26 112.68 105.00 86.74 -0.56%
EPS 13.84 9.03 8.67 5.85 5.55 7.68 12.89 -0.07%
DPS 3.96 4.03 4.20 2.61 0.00 0.00 0.00 -100.00%
NAPS 1.2549 1.1977 1.2267 1.1443 1.0529 1.0632 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.35 1.40 1.06 1.80 1.48 2.70 0.00 -
P/RPS 0.36 0.46 0.41 0.45 0.34 0.67 0.00 -100.00%
P/EPS 3.86 6.26 5.14 8.04 6.92 9.18 0.00 -100.00%
EY 25.90 15.99 19.47 12.44 14.46 10.89 0.00 -100.00%
DY 7.41 7.14 9.43 5.56 0.00 0.00 0.00 -100.00%
P/NAPS 0.43 0.47 0.36 0.41 0.36 0.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 20/08/04 19/08/03 21/08/02 20/08/01 25/08/00 - -
Price 1.58 1.34 1.45 1.89 1.61 2.65 0.00 -
P/RPS 0.42 0.44 0.57 0.47 0.37 0.66 0.00 -100.00%
P/EPS 4.52 5.99 7.03 8.44 7.52 9.01 0.00 -100.00%
EY 22.13 16.70 14.23 11.85 13.29 11.09 0.00 -100.00%
DY 6.33 7.46 6.90 5.29 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.45 0.50 0.43 0.40 0.65 0.00 -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
Post a Comment