[KIANJOO] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.01%
YoY- 35.0%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 741,134 627,853 634,480 536,469 483,777 477,560 511,590 6.36%
PBT 45,147 56,564 68,437 51,311 46,241 44,872 27,362 8.70%
Tax -14,165 -18,634 -7,282 -3,444 -13,088 -13,710 -8,125 9.70%
NP 30,982 37,930 61,155 47,867 33,153 31,162 19,237 8.26%
-
NP to SH 29,996 36,720 60,197 48,631 36,022 31,879 19,237 7.68%
-
Tax Rate 31.38% 32.94% 10.64% 6.71% 28.30% 30.55% 29.69% -
Total Cost 710,152 589,923 573,325 488,602 450,624 446,398 492,353 6.29%
-
Net Worth 631,012 478,295 559,532 528,070 543,262 438,472 471,721 4.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 21,992 12,902 17,703 17,975 17,999 11,268 11,656 11.15%
Div Payout % 73.32% 35.14% 29.41% 36.96% 49.97% 35.35% 60.59% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 631,012 478,295 559,532 528,070 543,262 438,472 471,721 4.96%
NOSH 444,374 159,431 176,508 177,801 186,048 109,618 116,187 25.04%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.18% 6.04% 9.64% 8.92% 6.85% 6.53% 3.76% -
ROE 4.75% 7.68% 10.76% 9.21% 6.63% 7.27% 4.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 166.78 393.81 359.46 301.72 260.03 435.66 440.31 -14.93%
EPS 6.75 23.03 34.10 27.35 19.36 29.08 16.56 -13.88%
DPS 4.95 8.09 10.03 10.11 9.67 10.28 10.00 -11.05%
NAPS 1.42 3.00 3.17 2.97 2.92 4.00 4.06 -16.05%
Adjusted Per Share Value based on latest NOSH - 177,801
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 166.86 141.35 142.85 120.78 108.92 107.52 115.18 6.36%
EPS 6.75 8.27 13.55 10.95 8.11 7.18 4.33 7.67%
DPS 4.95 2.90 3.99 4.05 4.05 2.54 2.62 11.18%
NAPS 1.4207 1.0768 1.2597 1.1889 1.2231 0.9872 1.062 4.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.42 1.34 1.35 1.40 1.06 1.80 1.48 -
P/RPS 0.85 0.34 0.38 0.46 0.41 0.41 0.34 16.49%
P/EPS 21.04 5.82 3.96 5.12 5.47 6.19 8.94 15.32%
EY 4.75 17.19 25.26 19.54 18.27 16.16 11.19 -13.30%
DY 3.49 6.04 7.43 7.22 9.13 5.71 6.76 -10.42%
P/NAPS 1.00 0.45 0.43 0.47 0.36 0.45 0.36 18.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 24/08/06 25/08/05 20/08/04 19/08/03 21/08/02 20/08/01 -
Price 1.34 1.24 1.58 1.34 1.45 1.89 1.61 -
P/RPS 0.80 0.31 0.44 0.44 0.56 0.43 0.37 13.70%
P/EPS 19.85 5.38 4.63 4.90 7.49 6.50 9.72 12.63%
EY 5.04 18.57 21.58 20.41 13.35 15.39 10.28 -11.19%
DY 3.69 6.53 6.35 7.54 6.67 5.44 6.21 -8.30%
P/NAPS 0.94 0.41 0.50 0.45 0.50 0.47 0.40 15.29%

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