[KIANJOO] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.57%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 654,957 575,684 505,068 479,091 494,028 493,378 425,517 -0.45%
PBT 69,594 56,510 52,491 38,641 41,907 33,034 49,684 -0.35%
Tax -17,995 -6,724 -6,453 -11,142 -11,724 -9,065 3,236 -
NP 51,599 49,786 46,038 27,499 30,183 23,969 52,920 0.02%
-
NP to SH 51,333 49,118 46,038 30,613 30,183 23,969 52,920 0.03%
-
Tax Rate 25.86% 11.90% 12.29% 28.83% 27.98% 27.44% -6.51% -
Total Cost 603,358 525,898 459,030 451,592 463,845 469,409 372,597 -0.51%
-
Net Worth 590,053 539,465 532,372 489,777 488,016 463,169 459,863 -0.26%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,022 17,687 18,294 8,684 - - - -100.00%
Div Payout % 17.58% 36.01% 39.74% 28.37% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 590,053 539,465 532,372 489,777 488,016 463,169 459,863 -0.26%
NOSH 180,444 176,873 182,945 173,680 115,643 115,792 115,834 -0.47%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.88% 8.65% 9.12% 5.74% 6.11% 4.86% 12.44% -
ROE 8.70% 9.10% 8.65% 6.25% 6.18% 5.18% 11.51% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 362.97 325.48 276.08 275.85 427.20 426.09 367.35 0.01%
EPS 11.92 28.15 26.41 15.84 26.10 20.70 45.70 1.43%
DPS 5.00 10.00 10.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 3.27 3.05 2.91 2.82 4.22 4.00 3.97 0.20%
Adjusted Per Share Value based on latest NOSH - 173,931
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 147.46 129.61 113.71 107.86 111.23 111.08 95.80 -0.45%
EPS 11.56 11.06 10.37 6.89 6.80 5.40 11.91 0.03%
DPS 2.03 3.98 4.12 1.96 0.00 0.00 0.00 -100.00%
NAPS 1.3284 1.2146 1.1986 1.1027 1.0987 1.0428 1.0353 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.51 1.41 1.57 1.04 1.60 1.71 0.00 -
P/RPS 0.42 0.43 0.57 0.38 0.37 0.40 0.00 -100.00%
P/EPS 5.31 5.08 6.24 5.90 6.13 8.26 0.00 -100.00%
EY 18.84 19.70 16.03 16.95 16.31 12.11 0.00 -100.00%
DY 3.31 7.09 6.37 4.81 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 0.46 0.54 0.37 0.38 0.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 28/02/00 -
Price 1.61 1.33 1.70 0.93 1.35 1.69 3.35 -
P/RPS 0.44 0.41 0.62 0.34 0.32 0.40 0.91 0.77%
P/EPS 5.66 4.79 6.76 5.28 5.17 8.16 7.33 0.27%
EY 17.67 20.88 14.80 18.95 19.33 12.25 13.64 -0.27%
DY 3.11 7.52 5.88 5.38 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.44 0.58 0.33 0.32 0.42 0.84 0.57%

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