[KIANJOO] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 34.82%
YoY- 25.93%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 575,685 505,068 479,091 494,028 494,536 232,892 -0.94%
PBT 56,510 52,491 40,215 41,907 33,034 20,261 -1.07%
Tax -6,724 -6,452 -11,683 -11,724 -9,065 2,447 -
NP 49,786 46,039 28,532 30,183 23,969 22,708 -0.82%
-
NP to SH 49,119 47,845 30,785 30,183 23,969 22,708 -0.80%
-
Tax Rate 11.90% 12.29% 29.05% 27.98% 27.44% -12.08% -
Total Cost 525,899 459,029 450,559 463,845 470,567 210,184 -0.96%
-
Net Worth 541,579 541,495 511,359 488,495 467,764 457,613 -0.17%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,768 18,387 14,177 11,597 11,625 17,290 -0.02%
Div Payout % 36.17% 38.43% 46.05% 38.42% 48.50% 76.14% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 541,579 541,495 511,359 488,495 467,764 457,613 -0.17%
NOSH 177,566 181,709 173,931 115,757 116,941 115,267 -0.45%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.65% 9.12% 5.96% 6.11% 4.85% 9.75% -
ROE 9.07% 8.84% 6.02% 6.18% 5.12% 4.96% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 324.21 277.95 275.45 426.78 422.89 202.04 -0.49%
EPS 27.66 26.33 17.70 26.07 20.50 19.70 -0.35%
DPS 10.01 10.12 8.15 10.00 9.94 15.00 0.42%
NAPS 3.05 2.98 2.94 4.22 4.00 3.97 0.27%
Adjusted Per Share Value based on latest NOSH - 115,757
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 129.61 113.71 107.86 111.23 111.34 52.43 -0.94%
EPS 11.06 10.77 6.93 6.80 5.40 5.11 -0.80%
DPS 4.00 4.14 3.19 2.61 2.62 3.89 -0.02%
NAPS 1.2193 1.2191 1.1513 1.0998 1.0531 1.0303 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.41 1.57 1.04 1.60 1.71 0.00 -
P/RPS 0.43 0.56 0.38 0.37 0.40 0.00 -100.00%
P/EPS 5.10 5.96 5.88 6.14 8.34 0.00 -100.00%
EY 19.62 16.77 17.02 16.30 11.99 0.00 -100.00%
DY 7.10 6.45 7.84 6.25 5.81 0.00 -100.00%
P/NAPS 0.46 0.53 0.35 0.38 0.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 - -
Price 1.33 1.70 0.93 1.35 1.69 0.00 -
P/RPS 0.41 0.61 0.34 0.32 0.40 0.00 -100.00%
P/EPS 4.81 6.46 5.25 5.18 8.25 0.00 -100.00%
EY 20.80 15.49 19.03 19.31 12.13 0.00 -100.00%
DY 7.52 5.95 8.76 7.41 5.88 0.00 -100.00%
P/NAPS 0.44 0.57 0.32 0.32 0.42 0.00 -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
Post a Comment