[KIANJOO] YoY Quarter Result on 30-Jun-2003 [#2]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

19-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- -2.81%

YoY- 51.52%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	153,782	164,331	136,182	120,653	115,095	121,554	115,849	4.83%
YoY %	-6.42%	20.67%	12.87%	4.83%	-5.31%	4.92%	-	-
Horiz. %	132.74%	141.85%	117.55%	104.15%	99.35%	104.92%	100.00%	-
PBT	6,185	16,205	10,577	12,579	9,395	8,029	12,195	-10.69%
YoY %	-61.83%	53.21%	-15.92%	33.89%	17.01%	-34.16%	-	-
Horiz. %	50.72%	132.88%	86.73%	103.15%	77.04%	65.84%	100.00%	-
Tax	-2,990	-2,700	-1,487	-4,053	-3,366	-2,452	-2,603	2.33%
YoY %	-10.74%	-81.57%	63.31%	-20.41%	-37.28%	5.80%	-	-
Horiz. %	114.87%	103.73%	57.13%	155.70%	129.31%	94.20%	100.00%	-
NP	3,195	13,505	9,090	8,526	6,029	5,577	9,592	-16.73%
YoY %	-76.34%	48.57%	6.62%	41.42%	8.10%	-41.86%	-	-
Horiz. %	33.31%	140.79%	94.77%	88.89%	62.85%	58.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,806	13,505	9,139	9,135	6,029	5,577	9,592	-18.51%
YoY %	-79.22%	47.77%	0.04%	51.52%	8.10%	-41.86%	-	-
Horiz. %	29.25%	140.79%	95.28%	95.24%	62.85%	58.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.34%	16.66%	14.06%	32.22%	35.83%	30.54%	21.34%	-
YoY %	190.16%	18.49%	-56.36%	-10.08%	17.32%	43.11%	-	-
Horiz. %	226.52%	78.07%	65.89%	150.98%	167.90%	143.11%	100.00%	-
Total Cost	150,587	150,826	127,092	112,127	109,066	115,977	106,257	5.98%
YoY %	-0.16%	18.67%	13.35%	2.81%	-5.96%	9.15%	-	-
Horiz. %	141.72%	141.94%	119.61%	105.52%	102.64%	109.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,295	559,532	528,070	543,262	480,127	471,721	470,354	0.27%
YoY %	-14.52%	5.96%	-2.80%	13.15%	1.78%	0.29%	-	-
Horiz. %	101.69%	118.96%	112.27%	115.50%	102.08%	100.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	7,971	8,825	8,890	9,302	5,480	5,809	5,778	5.50%
YoY %	-9.68%	-0.73%	-4.43%	69.74%	-5.66%	0.54%	-	-
Horiz. %	137.95%	152.73%	153.86%	160.99%	94.84%	100.54%	100.00%	-
Div Payout %	284.09%	65.35%	97.28%	101.83%	90.91%	104.17%	60.24%	-
YoY %	334.72%	-32.82%	-4.47%	12.01%	-12.73%	72.92%	-	-
Horiz. %	471.60%	108.48%	161.49%	169.04%	150.91%	172.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	478,295	559,532	528,070	543,262	480,127	471,721	470,354	0.27%
YoY %	-14.52%	5.96%	-2.80%	13.15%	1.78%	0.29%	-	-
Horiz. %	101.69%	118.96%	112.27%	115.50%	102.08%	100.29%	100.00%	-
NOSH	159,431	176,508	177,801	186,048	109,618	116,187	115,566	5.50%
YoY %	-9.67%	-0.73%	-4.43%	69.72%	-5.65%	0.54%	-	-
Horiz. %	137.96%	152.73%	153.85%	160.99%	94.85%	100.54%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	2.08%	8.22%	6.67%	7.07%	5.24%	4.59%	8.28%	-
YoY %	-74.70%	23.24%	-5.66%	34.92%	14.16%	-44.57%	-	-
Horiz. %	25.12%	99.28%	80.56%	85.39%	63.29%	55.43%	100.00%	-
ROE	0.59%	2.41%	1.73%	1.68%	1.26%	1.18%	2.04%	-
YoY %	-75.52%	39.31%	2.98%	33.33%	6.78%	-42.16%	-	-
Horiz. %	28.92%	118.14%	84.80%	82.35%	61.76%	57.84%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	96.46	93.10	76.59	64.85	105.00	104.62	100.24	-0.63%
YoY %	3.61%	21.56%	18.10%	-38.24%	0.36%	4.37%	-	-
Horiz. %	96.23%	92.88%	76.41%	64.69%	104.75%	104.37%	100.00%	-
EPS	0.64	7.59	5.14	4.91	5.50	4.80	8.30	-34.74%
YoY %	-91.57%	47.67%	4.68%	-10.73%	14.58%	-42.17%	-	-
Horiz. %	7.71%	91.45%	61.93%	59.16%	66.27%	57.83%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.17	2.97	2.92	4.38	4.06	4.07	-4.95%
YoY %	-5.36%	6.73%	1.71%	-33.33%	7.88%	-0.25%	-	-
Horiz. %	73.71%	77.89%	72.97%	71.74%	107.62%	99.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 186,048
RPS	34.62	37.00	30.66	27.16	25.91	27.37	26.08	4.83%
YoY %	-6.43%	20.68%	12.89%	4.82%	-5.33%	4.95%	-	-
Horiz. %	132.75%	141.87%	117.56%	104.14%	99.35%	104.95%	100.00%	-
EPS	0.63	3.04	2.06	2.06	1.36	1.26	2.16	-18.55%
YoY %	-79.28%	47.57%	0.00%	51.47%	7.94%	-41.67%	-	-
Horiz. %	29.17%	140.74%	95.37%	95.37%	62.96%	58.33%	100.00%	-
DPS	1.79	1.99	2.00	2.09	1.23	1.31	1.30	5.47%
YoY %	-10.05%	-0.50%	-4.31%	69.92%	-6.11%	0.77%	-	-
Horiz. %	137.69%	153.08%	153.85%	160.77%	94.62%	100.77%	100.00%	-
NAPS	1.0768	1.2597	1.1889	1.2231	1.081	1.062	1.059	0.27%
YoY %	-14.52%	5.96%	-2.80%	13.15%	1.79%	0.28%	-	-
Horiz. %	101.68%	118.95%	112.27%	115.50%	102.08%	100.28%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.34	1.35	1.40	1.06	1.80	1.48	2.70	-
P/RPS	1.39	1.45	1.83	1.63	1.71	1.41	2.69	-10.41%
YoY %	-4.14%	-20.77%	12.27%	-4.68%	21.28%	-47.58%	-	-
Horiz. %	51.67%	53.90%	68.03%	60.59%	63.57%	52.42%	100.00%	-
P/EPS	76.14	17.64	27.24	21.59	32.73	30.83	32.53	15.21%
YoY %	331.63%	-35.24%	26.17%	-34.04%	6.16%	-5.23%	-	-
Horiz. %	234.06%	54.23%	83.74%	66.37%	100.61%	94.77%	100.00%	-
EY	1.31	5.67	3.67	4.63	3.06	3.24	3.07	-13.22%
YoY %	-76.90%	54.50%	-20.73%	51.31%	-5.56%	5.54%	-	-
Horiz. %	42.67%	184.69%	119.54%	150.81%	99.67%	105.54%	100.00%	-
DY	3.73	3.70	3.57	4.72	2.78	3.38	1.85	12.39%
YoY %	0.81%	3.64%	-24.36%	69.78%	-17.75%	82.70%	-	-
Horiz. %	201.62%	200.00%	192.97%	255.14%	150.27%	182.70%	100.00%	-
P/NAPS	0.45	0.43	0.47	0.36	0.41	0.36	0.66	-6.18%
YoY %	4.65%	-8.51%	30.56%	-12.20%	13.89%	-45.45%	-	-
Horiz. %	68.18%	65.15%	71.21%	54.55%	62.12%	54.55%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	25/08/05	20/08/04	19/08/03	21/08/02	20/08/01	25/08/00	-
Price	1.24	1.58	1.34	1.45	1.89	1.61	2.65	-
P/RPS	1.29	1.70	1.75	2.24	1.80	1.54	2.64	-11.24%
YoY %	-24.12%	-2.86%	-21.88%	24.44%	16.88%	-41.67%	-	-
Horiz. %	48.86%	64.39%	66.29%	84.85%	68.18%	58.33%	100.00%	-
P/EPS	70.45	20.65	26.07	29.53	34.36	33.54	31.93	14.09%
YoY %	241.16%	-20.79%	-11.72%	-14.06%	2.44%	5.04%	-	-
Horiz. %	220.64%	64.67%	81.65%	92.48%	107.61%	105.04%	100.00%	-
EY	1.42	4.84	3.84	3.39	2.91	2.98	3.13	-12.33%
YoY %	-70.66%	26.04%	13.27%	16.49%	-2.35%	-4.79%	-	-
Horiz. %	45.37%	154.63%	122.68%	108.31%	92.97%	95.21%	100.00%	-
DY	4.03	3.16	3.73	3.45	2.65	3.11	1.89	13.44%
YoY %	27.53%	-15.28%	8.12%	30.19%	-14.79%	64.55%	-	-
Horiz. %	213.23%	167.20%	197.35%	182.54%	140.21%	164.55%	100.00%	-
P/NAPS	0.41	0.50	0.45	0.50	0.43	0.40	0.65	-7.38%
YoY %	-18.00%	11.11%	-10.00%	16.28%	7.50%	-38.46%	-	-
Horiz. %	63.08%	76.92%	69.23%	76.92%	66.15%	61.54%	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