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

Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.13%
YoY- 13.0%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 627,853 634,480 536,469 483,777 477,560 511,590 466,072 5.08%
PBT 56,564 68,437 51,311 46,241 44,872 27,362 42,949 4.69%
Tax -18,634 -7,282 -3,444 -13,088 -13,710 -8,125 -3,184 34.22%
NP 37,930 61,155 47,867 33,153 31,162 19,237 39,765 -0.78%
-
NP to SH 36,720 60,197 48,631 36,022 31,879 19,237 39,765 -1.31%
-
Tax Rate 32.94% 10.64% 6.71% 28.30% 30.55% 29.69% 7.41% -
Total Cost 589,923 573,325 488,602 450,624 446,398 492,353 426,307 5.56%
-
Net Worth 478,295 559,532 528,070 543,262 438,472 471,721 470,354 0.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,902 17,703 17,975 17,999 11,268 11,656 17,290 -4.75%
Div Payout % 35.14% 29.41% 36.96% 49.97% 35.35% 60.59% 43.48% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 478,295 559,532 528,070 543,262 438,472 471,721 470,354 0.27%
NOSH 159,431 176,508 177,801 186,048 109,618 116,187 115,566 5.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.04% 9.64% 8.92% 6.85% 6.53% 3.76% 8.53% -
ROE 7.68% 10.76% 9.21% 6.63% 7.27% 4.08% 8.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 393.81 359.46 301.72 260.03 435.66 440.31 403.29 -0.39%
EPS 23.03 34.10 27.35 19.36 29.08 16.56 34.41 -6.47%
DPS 8.09 10.03 10.11 9.67 10.28 10.00 15.00 -9.77%
NAPS 3.00 3.17 2.97 2.92 4.00 4.06 4.07 -4.95%
Adjusted Per Share Value based on latest NOSH - 186,048
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 141.35 142.85 120.78 108.92 107.52 115.18 104.93 5.08%
EPS 8.27 13.55 10.95 8.11 7.18 4.33 8.95 -1.30%
DPS 2.90 3.99 4.05 4.05 2.54 2.62 3.89 -4.77%
NAPS 1.0768 1.2597 1.1889 1.2231 0.9872 1.062 1.059 0.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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 0.34 0.38 0.46 0.41 0.41 0.34 0.67 -10.68%
P/EPS 5.82 3.96 5.12 5.47 6.19 8.94 7.85 -4.86%
EY 17.19 25.26 19.54 18.27 16.16 11.19 12.74 5.11%
DY 6.04 7.43 7.22 9.13 5.71 6.76 5.56 1.38%
P/NAPS 0.45 0.43 0.47 0.36 0.45 0.36 0.66 -6.18%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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 0.31 0.44 0.44 0.56 0.43 0.37 0.66 -11.82%
P/EPS 5.38 4.63 4.90 7.49 6.50 9.72 7.70 -5.79%
EY 18.57 21.58 20.41 13.35 15.39 10.28 12.98 6.14%
DY 6.53 6.35 7.54 6.67 5.44 6.21 5.66 2.41%
P/NAPS 0.41 0.50 0.45 0.50 0.47 0.40 0.65 -7.38%

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