[KIANJOO] YoY 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- 64.54%
YoY- 56.44%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 180,515 166,620 156,653 134,459 123,283 118,679 141,262 4.16%
PBT 11,485 18,867 18,133 18,763 13,155 10,933 6,059 11.24%
Tax -3,535 -4,070 -3,349 -4,205 -3,547 -4,998 -1,135 20.83%
NP 7,950 14,797 14,784 14,558 9,608 5,935 4,924 8.30%
-
NP to SH 7,507 14,639 14,160 15,031 9,608 5,935 4,924 7.27%
-
Tax Rate 30.78% 21.57% 18.47% 22.41% 26.96% 45.71% 18.73% -
Total Cost 172,565 151,823 141,869 119,901 113,675 112,744 136,338 4.00%
-
Net Worth 543,985 576,342 509,352 543,289 504,709 486,437 462,626 2.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 543,985 576,342 509,352 543,289 504,709 486,437 462,626 2.73%
NOSH 181,328 180,671 169,784 181,096 115,759 116,372 114,511 7.95%
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 4.40% 8.88% 9.44% 10.83% 7.79% 5.00% 3.49% -
ROE 1.38% 2.54% 2.78% 2.77% 1.90% 1.22% 1.06% -
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 99.55 92.22 92.27 74.25 106.50 101.98 123.36 -3.50%
EPS 1.72 8.19 8.34 8.30 8.30 5.10 4.30 -14.15%
DPS 0.00 0.00 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 40.64 37.51 35.27 30.27 27.76 26.72 31.80 4.17%
EPS 1.69 3.30 3.19 3.38 2.16 1.34 1.11 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2247 1.2976 1.1468 1.2232 1.1363 1.0952 1.0416 2.73%
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 1.23 1.64 1.27 1.89 1.58 1.38 1.79 -6.05%
P/EPS 29.47 18.64 14.03 16.87 20.24 27.65 51.40 -8.85%
EY 3.39 5.37 7.13 5.93 4.94 3.62 1.95 9.65%
DY 0.00 0.00 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 1.36 1.63 1.45 1.91 0.96 1.35 1.43 -0.83%
P/EPS 32.61 18.51 16.07 17.11 12.29 27.06 40.93 -3.71%
EY 3.07 5.40 6.22 5.85 8.14 3.70 2.44 3.90%
DY 0.00 0.00 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