[KIANJOO] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 59.36%
YoY- 61.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 166,620 156,653 134,459 123,283 118,679 141,262 112,451 -0.41%
PBT 18,867 18,133 18,763 13,155 10,933 6,059 12,697 -0.42%
Tax -4,070 -3,349 -4,205 -3,547 -4,998 -1,135 -1,145 -1.33%
NP 14,797 14,784 14,558 9,608 5,935 4,924 11,552 -0.26%
-
NP to SH 14,639 14,160 15,031 9,608 5,935 4,924 11,552 -0.25%
-
Tax Rate 21.57% 18.47% 22.41% 26.96% 45.71% 18.73% 9.02% -
Total Cost 151,823 141,869 119,901 113,675 112,744 136,338 100,899 -0.43%
-
Net Worth 576,342 509,352 543,289 504,709 486,437 462,626 463,235 -0.23%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 576,342 509,352 543,289 504,709 486,437 462,626 463,235 -0.23%
NOSH 180,671 169,784 181,096 115,759 116,372 114,511 115,520 -0.47%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.88% 9.44% 10.83% 7.79% 5.00% 3.49% 10.27% -
ROE 2.54% 2.78% 2.77% 1.90% 1.22% 1.06% 2.49% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 92.22 92.27 74.25 106.50 101.98 123.36 97.34 0.05%
EPS 8.19 8.34 8.30 8.30 5.10 4.30 10.00 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.00 3.00 4.36 4.18 4.04 4.01 0.24%
Adjusted Per Share Value based on latest NOSH - 115,759
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.51 35.27 30.27 27.76 26.72 31.80 25.32 -0.41%
EPS 3.30 3.19 3.38 2.16 1.34 1.11 2.60 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2976 1.1468 1.2232 1.1363 1.0952 1.0416 1.0429 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.51 1.17 1.40 1.68 1.41 2.21 0.00 -
P/RPS 1.64 1.27 1.89 1.58 1.38 1.79 0.00 -100.00%
P/EPS 18.64 14.03 16.87 20.24 27.65 51.40 0.00 -100.00%
EY 5.37 7.13 5.93 4.94 3.62 1.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.47 0.39 0.34 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 19/11/03 29/11/02 19/11/01 27/11/00 02/12/99 -
Price 1.50 1.34 1.42 1.02 1.38 1.76 0.00 -
P/RPS 1.63 1.45 1.91 0.96 1.35 1.43 0.00 -100.00%
P/EPS 18.51 16.07 17.11 12.29 27.06 40.93 0.00 -100.00%
EY 5.40 6.22 5.85 8.14 3.70 2.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.47 0.23 0.33 0.44 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