[KIANJOO] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.81%
YoY- 110.76%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 182,860 159,690 149,179 132,157 122,042 125,115 120,094 7.25%
PBT 7,940 13,974 13,550 7,721 7,079 13,958 4,287 10.81%
Tax -3,176 -7,907 1,699 5,835 -1,459 -2,035 -2,299 5.53%
NP 4,764 6,067 15,249 13,556 5,620 11,923 1,988 15.67%
-
NP to SH 4,903 5,573 14,915 13,556 6,432 11,923 1,988 16.22%
-
Tax Rate 40.00% 56.58% -12.54% -75.57% 20.61% 14.58% 53.63% -
Total Cost 178,096 153,623 133,930 118,601 116,422 113,192 118,106 7.08%
-
Net Worth 435,339 591,735 541,579 541,495 511,359 488,495 467,764 -1.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,883 4,931 8,878 9,085 8,696 5,787 5,847 10.90%
Div Payout % 221.98% 88.48% 59.53% 67.02% 135.21% 48.54% 294.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 435,339 591,735 541,579 541,495 511,359 488,495 467,764 -1.18%
NOSH 435,339 197,245 177,566 181,709 173,931 115,757 116,941 24.48%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.61% 3.80% 10.22% 10.26% 4.60% 9.53% 1.66% -
ROE 1.13% 0.94% 2.75% 2.50% 1.26% 2.44% 0.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.00 80.96 84.01 72.73 70.17 108.08 102.70 -13.83%
EPS 1.12 1.42 8.60 7.72 3.24 10.30 1.70 -6.71%
DPS 2.50 2.50 5.00 5.00 5.00 5.00 5.00 -10.90%
NAPS 1.00 3.00 3.05 2.98 2.94 4.22 4.00 -20.62%
Adjusted Per Share Value based on latest NOSH - 181,709
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.17 35.95 33.59 29.75 27.48 28.17 27.04 7.25%
EPS 1.10 1.25 3.36 3.05 1.45 2.68 0.45 16.05%
DPS 2.45 1.11 2.00 2.05 1.96 1.30 1.32 10.85%
NAPS 0.9801 1.3322 1.2193 1.2191 1.1513 1.0998 1.0531 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.22 1.51 1.41 1.57 1.04 1.60 1.71 -
P/RPS 2.90 1.87 1.68 2.16 1.48 1.48 1.67 9.62%
P/EPS 108.32 53.44 16.79 21.04 28.12 15.53 100.59 1.24%
EY 0.92 1.87 5.96 4.75 3.56 6.44 0.99 -1.21%
DY 2.05 1.66 3.55 3.18 4.81 3.13 2.92 -5.72%
P/NAPS 1.22 0.50 0.46 0.53 0.35 0.38 0.43 18.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 -
Price 1.19 1.61 1.33 1.70 0.93 1.35 1.69 -
P/RPS 2.83 1.99 1.58 2.34 1.33 1.25 1.65 9.40%
P/EPS 105.66 56.98 15.83 22.79 25.15 13.11 99.41 1.02%
EY 0.95 1.75 6.32 4.39 3.98 7.63 1.01 -1.01%
DY 2.10 1.55 3.76 2.94 5.38 3.70 2.96 -5.55%
P/NAPS 1.19 0.54 0.44 0.57 0.32 0.32 0.42 18.94%

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