[KIANJOO] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -9.82%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 654,958 575,685 505,068 479,091 494,028 494,536 232,892 -1.09%
PBT 69,595 56,510 52,491 40,215 41,907 33,034 20,261 -1.30%
Tax -17,609 -6,724 -6,452 -11,683 -11,724 -9,065 2,447 -
NP 51,986 49,786 46,039 28,532 30,183 23,969 22,708 -0.87%
-
NP to SH 51,334 49,119 47,845 30,785 30,183 23,969 22,708 -0.86%
-
Tax Rate 25.30% 11.90% 12.29% 29.05% 27.98% 27.44% -12.08% -
Total Cost 602,972 525,899 459,029 450,559 463,845 470,567 210,184 -1.11%
-
Net Worth 591,735 541,579 541,495 511,359 488,495 467,764 457,613 -0.27%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 13,756 17,768 18,387 14,177 11,597 11,625 17,290 0.24%
Div Payout % 26.80% 36.17% 38.43% 46.05% 38.42% 48.50% 76.14% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 591,735 541,579 541,495 511,359 488,495 467,764 457,613 -0.27%
NOSH 197,245 177,566 181,709 173,931 115,757 116,941 115,267 -0.56%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.94% 8.65% 9.12% 5.96% 6.11% 4.85% 9.75% -
ROE 8.68% 9.07% 8.84% 6.02% 6.18% 5.12% 4.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 332.05 324.21 277.95 275.45 426.78 422.89 202.04 -0.52%
EPS 26.03 27.66 26.33 17.70 26.07 20.50 19.70 -0.29%
DPS 6.97 10.01 10.12 8.15 10.00 9.94 15.00 0.81%
NAPS 3.00 3.05 2.98 2.94 4.22 4.00 3.97 0.29%
Adjusted Per Share Value based on latest NOSH - 173,931
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 147.46 129.61 113.71 107.86 111.23 111.34 52.43 -1.09%
EPS 11.56 11.06 10.77 6.93 6.80 5.40 5.11 -0.86%
DPS 3.10 4.00 4.14 3.19 2.61 2.62 3.89 0.24%
NAPS 1.3322 1.2193 1.2191 1.1513 1.0998 1.0531 1.0303 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.51 1.41 1.57 1.04 1.60 1.71 0.00 -
P/RPS 0.45 0.43 0.56 0.38 0.37 0.40 0.00 -100.00%
P/EPS 5.80 5.10 5.96 5.88 6.14 8.34 0.00 -100.00%
EY 17.24 19.62 16.77 17.02 16.30 11.99 0.00 -100.00%
DY 4.62 7.10 6.45 7.84 6.25 5.81 0.00 -100.00%
P/NAPS 0.50 0.46 0.53 0.35 0.38 0.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 - -
Price 1.61 1.33 1.70 0.93 1.35 1.69 0.00 -
P/RPS 0.48 0.41 0.61 0.34 0.32 0.40 0.00 -100.00%
P/EPS 6.19 4.81 6.46 5.25 5.18 8.25 0.00 -100.00%
EY 16.16 20.80 15.49 19.03 19.31 12.13 0.00 -100.00%
DY 4.33 7.52 5.95 8.76 7.41 5.88 0.00 -100.00%
P/NAPS 0.54 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