[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 78.05%
YoY- 51.68%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 474,127 495,267 426,505 372,911 357,049 368,913 374,442 4.01%
PBT 35,208 55,620 42,959 44,770 33,136 27,949 28,747 3.43%
Tax -10,192 -10,088 -8,423 -12,288 -10,531 -9,689 -6,766 7.06%
NP 25,016 45,532 34,536 32,482 22,605 18,260 21,981 2.17%
-
NP to SH 24,015 45,760 34,202 34,288 22,605 18,260 21,981 1.48%
-
Tax Rate 28.95% 18.14% 19.61% 27.45% 31.78% 34.67% 23.54% -
Total Cost 449,111 449,735 391,969 340,429 334,444 350,653 352,461 4.11%
-
Net Worth 553,766 567,580 525,107 550,663 505,424 483,080 467,385 2.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,229 8,896 - - - - - -
Div Payout % 38.43% 19.44% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 553,766 567,580 525,107 550,663 505,424 483,080 467,385 2.86%
NOSH 184,588 177,924 175,035 183,554 115,923 115,569 115,689 8.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.28% 9.19% 8.10% 8.71% 6.33% 4.95% 5.87% -
ROE 4.34% 8.06% 6.51% 6.23% 4.47% 3.78% 4.70% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 256.86 278.36 243.67 203.16 308.01 319.21 323.66 -3.77%
EPS 5.49 25.59 19.54 18.68 19.50 15.80 19.00 -18.68%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.19 3.00 3.00 4.36 4.18 4.04 -4.83%
Adjusted Per Share Value based on latest NOSH - 181,096
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 106.75 111.50 96.02 83.96 80.39 83.06 84.30 4.01%
EPS 5.41 10.30 7.70 7.72 5.09 4.11 4.95 1.49%
DPS 2.08 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2468 1.2779 1.1822 1.2398 1.1379 1.0876 1.0523 2.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.22 1.51 1.17 1.40 1.68 1.41 2.21 -
P/RPS 0.47 0.54 0.48 0.69 0.55 0.44 0.68 -5.96%
P/EPS 9.38 5.87 5.99 7.49 8.62 8.92 11.63 -3.51%
EY 10.66 17.03 16.70 13.34 11.61 11.21 8.60 3.64%
DY 4.10 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.39 0.47 0.39 0.34 0.55 -4.77%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 29/11/05 25/11/04 19/11/03 29/11/02 19/11/01 27/11/00 -
Price 1.35 1.50 1.34 1.42 1.02 1.38 1.76 -
P/RPS 0.53 0.54 0.55 0.70 0.33 0.43 0.54 -0.31%
P/EPS 10.38 5.83 6.86 7.60 5.23 8.73 9.26 1.92%
EY 9.64 17.15 14.58 13.15 19.12 11.45 10.80 -1.87%
DY 3.70 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.45 0.47 0.23 0.33 0.44 0.37%

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