[KIANJOO] YoY TTM 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- 6.13%

YoY- 13.0%

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
TTM Result
Revenue	627,853	634,480	536,469	483,777	477,560	511,590	466,072	5.08%
YoY %	-1.04%	18.27%	10.89%	1.30%	-6.65%	9.77%	-	-
Horiz. %	134.71%	136.13%	115.10%	103.80%	102.46%	109.77%	100.00%	-
PBT	56,564	68,437	51,311	46,241	44,872	27,362	42,949	4.69%
YoY %	-17.35%	33.38%	10.96%	3.05%	63.99%	-36.29%	-	-
Horiz. %	131.70%	159.34%	119.47%	107.66%	104.48%	63.71%	100.00%	-
Tax	-18,634	-7,282	-3,444	-13,088	-13,710	-8,125	-3,184	34.22%
YoY %	-155.89%	-111.44%	73.69%	4.54%	-68.74%	-155.18%	-	-
Horiz. %	585.24%	228.71%	108.17%	411.06%	430.59%	255.18%	100.00%	-
NP	37,930	61,155	47,867	33,153	31,162	19,237	39,765	-0.78%
YoY %	-37.98%	27.76%	44.38%	6.39%	61.99%	-51.62%	-	-
Horiz. %	95.39%	153.79%	120.37%	83.37%	78.37%	48.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,720	60,197	48,631	36,022	31,879	19,237	39,765	-1.31%
YoY %	-39.00%	23.78%	35.00%	13.00%	65.72%	-51.62%	-	-
Horiz. %	92.34%	151.38%	122.30%	90.59%	80.17%	48.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.94%	10.64%	6.71%	28.30%	30.55%	29.69%	7.41%	-
YoY %	209.59%	58.57%	-76.29%	-7.36%	2.90%	300.67%	-	-
Horiz. %	444.53%	143.59%	90.55%	381.92%	412.28%	400.67%	100.00%	-
Total Cost	589,923	573,325	488,602	450,624	446,398	492,353	426,307	5.56%
YoY %	2.90%	17.34%	8.43%	0.95%	-9.33%	15.49%	-	-
Horiz. %	138.38%	134.49%	114.61%	105.70%	104.71%	115.49%	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	438,472	471,721	470,354	0.27%
YoY %	-14.52%	5.96%	-2.80%	23.90%	-7.05%	0.29%	-	-
Horiz. %	101.69%	118.96%	112.27%	115.50%	93.22%	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	12,902	17,703	17,975	17,999	11,268	11,656	17,290	-4.75%
YoY %	-27.12%	-1.51%	-0.13%	59.74%	-3.33%	-32.59%	-	-
Horiz. %	74.62%	102.39%	103.96%	104.10%	65.17%	67.41%	100.00%	-
Div Payout %	35.14%	29.41%	36.96%	49.97%	35.35%	60.59%	43.48%	-
YoY %	19.48%	-20.43%	-26.04%	41.36%	-41.66%	39.35%	-	-
Horiz. %	80.82%	67.64%	85.00%	114.93%	81.30%	139.35%	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	438,472	471,721	470,354	0.27%
YoY %	-14.52%	5.96%	-2.80%	23.90%	-7.05%	0.29%	-	-
Horiz. %	101.69%	118.96%	112.27%	115.50%	93.22%	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	6.04%	9.64%	8.92%	6.85%	6.53%	3.76%	8.53%	-
YoY %	-37.34%	8.07%	30.22%	4.90%	73.67%	-55.92%	-	-
Horiz. %	70.81%	113.01%	104.57%	80.30%	76.55%	44.08%	100.00%	-
ROE	7.68%	10.76%	9.21%	6.63%	7.27%	4.08%	8.45%	-
YoY %	-28.62%	16.83%	38.91%	-8.80%	78.19%	-51.72%	-	-
Horiz. %	90.89%	127.34%	108.99%	78.46%	86.04%	48.28%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	393.81	359.46	301.72	260.03	435.66	440.31	403.29	-0.39%
YoY %	9.56%	19.14%	16.03%	-40.31%	-1.06%	9.18%	-	-
Horiz. %	97.65%	89.13%	74.81%	64.48%	108.03%	109.18%	100.00%	-
EPS	23.03	34.10	27.35	19.36	29.08	16.56	34.41	-6.47%
YoY %	-32.46%	24.68%	41.27%	-33.43%	75.60%	-51.87%	-	-
Horiz. %	66.93%	99.10%	79.48%	56.26%	84.51%	48.13%	100.00%	-
DPS	8.09	10.03	10.11	9.67	10.28	10.00	15.00	-9.77%
YoY %	-19.34%	-0.79%	4.55%	-5.93%	2.80%	-33.33%	-	-
Horiz. %	53.93%	66.87%	67.40%	64.47%	68.53%	66.67%	100.00%	-
NAPS	3.00	3.17	2.97	2.92	4.00	4.06	4.07	-4.95%
YoY %	-5.36%	6.73%	1.71%	-27.00%	-1.48%	-0.25%	-	-
Horiz. %	73.71%	77.89%	72.97%	71.74%	98.28%	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	141.35	142.85	120.78	108.92	107.52	115.18	104.93	5.08%
YoY %	-1.05%	18.27%	10.89%	1.30%	-6.65%	9.77%	-	-
Horiz. %	134.71%	136.14%	115.11%	103.80%	102.47%	109.77%	100.00%	-
EPS	8.27	13.55	10.95	8.11	7.18	4.33	8.95	-1.30%
YoY %	-38.97%	23.74%	35.02%	12.95%	65.82%	-51.62%	-	-
Horiz. %	92.40%	151.40%	122.35%	90.61%	80.22%	48.38%	100.00%	-
DPS	2.90	3.99	4.05	4.05	2.54	2.62	3.89	-4.77%
YoY %	-27.32%	-1.48%	0.00%	59.45%	-3.05%	-32.65%	-	-
Horiz. %	74.55%	102.57%	104.11%	104.11%	65.30%	67.35%	100.00%	-
NAPS	1.0768	1.2597	1.1889	1.2231	0.9872	1.062	1.059	0.27%
YoY %	-14.52%	5.96%	-2.80%	23.90%	-7.04%	0.28%	-	-
Horiz. %	101.68%	118.95%	112.27%	115.50%	93.22%	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	0.34	0.38	0.46	0.41	0.41	0.34	0.67	-10.68%
YoY %	-10.53%	-17.39%	12.20%	0.00%	20.59%	-49.25%	-	-
Horiz. %	50.75%	56.72%	68.66%	61.19%	61.19%	50.75%	100.00%	-
P/EPS	5.82	3.96	5.12	5.47	6.19	8.94	7.85	-4.86%
YoY %	46.97%	-22.66%	-6.40%	-11.63%	-30.76%	13.89%	-	-
Horiz. %	74.14%	50.45%	65.22%	69.68%	78.85%	113.89%	100.00%	-
EY	17.19	25.26	19.54	18.27	16.16	11.19	12.74	5.11%
YoY %	-31.95%	29.27%	6.95%	13.06%	44.41%	-12.17%	-	-
Horiz. %	134.93%	198.27%	153.38%	143.41%	126.84%	87.83%	100.00%	-
DY	6.04	7.43	7.22	9.13	5.71	6.76	5.56	1.38%
YoY %	-18.71%	2.91%	-20.92%	59.89%	-15.53%	21.58%	-	-
Horiz. %	108.63%	133.63%	129.86%	164.21%	102.70%	121.58%	100.00%	-
P/NAPS	0.45	0.43	0.47	0.36	0.45	0.36	0.66	-6.18%
YoY %	4.65%	-8.51%	30.56%	-20.00%	25.00%	-45.45%	-	-
Horiz. %	68.18%	65.15%	71.21%	54.55%	68.18%	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	0.31	0.44	0.44	0.56	0.43	0.37	0.66	-11.82%
YoY %	-29.55%	0.00%	-21.43%	30.23%	16.22%	-43.94%	-	-
Horiz. %	46.97%	66.67%	66.67%	84.85%	65.15%	56.06%	100.00%	-
P/EPS	5.38	4.63	4.90	7.49	6.50	9.72	7.70	-5.79%
YoY %	16.20%	-5.51%	-34.58%	15.23%	-33.13%	26.23%	-	-
Horiz. %	69.87%	60.13%	63.64%	97.27%	84.42%	126.23%	100.00%	-
EY	18.57	21.58	20.41	13.35	15.39	10.28	12.98	6.14%
YoY %	-13.95%	5.73%	52.88%	-13.26%	49.71%	-20.80%	-	-
Horiz. %	143.07%	166.26%	157.24%	102.85%	118.57%	79.20%	100.00%	-
DY	6.53	6.35	7.54	6.67	5.44	6.21	5.66	2.41%
YoY %	2.83%	-15.78%	13.04%	22.61%	-12.40%	9.72%	-	-
Horiz. %	115.37%	112.19%	133.22%	117.84%	96.11%	109.72%	100.00%	-
P/NAPS	0.41	0.50	0.45	0.50	0.47	0.40	0.65	-7.38%
YoY %	-18.00%	11.11%	-10.00%	6.38%	17.50%	-38.46%	-	-
Horiz. %	63.08%	76.92%	69.23%	76.92%	72.31%	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