[KIANJOO] YoY Annualized Quarter 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- 22.81%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 591,044 657,268 534,684 471,196 474,684 514,720 117,331 30.91%
PBT 70,152 82,196 57,000 53,712 42,344 35,948 10,493 37.23%
Tax -14,668 -11,728 -14,348 -16,116 -14,472 -8,956 -3,028 30.06%
NP 55,484 70,468 42,652 37,596 27,872 26,992 7,465 39.67%
-
NP to SH 54,808 69,360 43,620 37,596 27,872 26,992 7,465 39.39%
-
Tax Rate 20.91% 14.27% 25.17% 30.00% 34.18% 24.91% 28.86% -
Total Cost 535,560 586,800 492,032 433,600 446,812 487,728 109,866 30.19%
-
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 462,830 2.74%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 462,830 2.74%
NOSH 181,483 174,974 180,247 173,733 116,133 116,344 114,846 7.92%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.39% 10.72% 7.98% 7.98% 5.87% 5.24% 6.36% -
ROE 10.07% 12.58% 8.15% 7.41% 5.61% 5.71% 1.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 325.67 375.64 296.64 271.22 408.74 442.41 102.16 21.30%
EPS 12.60 39.64 24.20 21.64 24.00 23.20 6.50 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.15 2.97 2.92 4.28 4.06 4.03 -4.79%
Adjusted Per Share Value based on latest NOSH - 173,733
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 133.07 147.98 120.38 106.09 106.87 115.88 26.42 30.90%
EPS 12.34 15.62 9.82 8.46 6.28 6.08 1.68 39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2258 1.2409 1.2053 1.1421 1.1191 1.0635 1.042 2.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.50 1.30 1.54 0.93 1.80 1.48 3.28 -
P/RPS 0.46 0.35 0.52 0.34 0.44 0.33 3.21 -27.64%
P/EPS 4.97 3.28 6.36 4.30 7.50 6.38 50.46 -32.03%
EY 20.13 30.49 15.71 23.27 13.33 15.68 1.98 47.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.52 0.32 0.42 0.36 0.81 -7.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 20/05/04 27/05/03 22/05/02 29/05/01 15/05/00 -
Price 1.51 1.27 1.47 0.99 1.87 1.45 2.92 -
P/RPS 0.46 0.34 0.50 0.37 0.46 0.33 2.86 -26.24%
P/EPS 5.00 3.20 6.07 4.57 7.79 6.25 44.92 -30.63%
EY 20.00 31.21 16.46 21.86 12.83 16.00 2.23 44.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.49 0.34 0.44 0.36 0.72 -5.89%

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