[KIANJOO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.49%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 664,918 654,958 575,685 505,068 479,091 494,028 494,536 5.05%
PBT 43,148 69,595 56,510 52,491 40,215 41,907 33,034 4.55%
Tax -13,368 -17,609 -6,724 -6,452 -11,683 -11,724 -9,065 6.68%
NP 29,780 51,986 49,786 46,039 28,532 30,183 23,969 3.68%
-
NP to SH 28,918 51,334 49,119 47,845 30,785 30,183 23,969 3.17%
-
Tax Rate 30.98% 25.30% 11.90% 12.29% 29.05% 27.98% 27.44% -
Total Cost 635,138 602,972 525,899 459,029 450,559 463,845 470,567 5.12%
-
Net Worth 435,339 591,735 541,579 541,495 511,359 488,495 467,764 -1.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 18,855 13,756 17,768 18,387 14,177 11,597 11,625 8.39%
Div Payout % 65.20% 26.80% 36.17% 38.43% 46.05% 38.42% 48.50% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 435,339 591,735 541,579 541,495 511,359 488,495 467,764 -1.18%
NOSH 435,339 197,245 177,566 181,709 173,931 115,757 116,941 24.48%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.48% 7.94% 8.65% 9.12% 5.96% 6.11% 4.85% -
ROE 6.64% 8.68% 9.07% 8.84% 6.02% 6.18% 5.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 152.74 332.05 324.21 277.95 275.45 426.78 422.89 -15.60%
EPS 6.64 26.03 27.66 26.33 17.70 26.07 20.50 -17.12%
DPS 4.33 6.97 10.01 10.12 8.15 10.00 9.94 -12.92%
NAPS 1.00 3.00 3.05 2.98 2.94 4.22 4.00 -20.62%
Adjusted Per Share Value based on latest NOSH - 181,709
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 149.70 147.46 129.61 113.71 107.86 111.23 111.34 5.05%
EPS 6.51 11.56 11.06 10.77 6.93 6.80 5.40 3.16%
DPS 4.25 3.10 4.00 4.14 3.19 2.61 2.62 8.39%
NAPS 0.9801 1.3322 1.2193 1.2191 1.1513 1.0998 1.0531 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.22 1.51 1.41 1.57 1.04 1.60 1.71 -
P/RPS 0.80 0.45 0.43 0.56 0.38 0.37 0.40 12.24%
P/EPS 18.37 5.80 5.10 5.96 5.88 6.14 8.34 14.05%
EY 5.44 17.24 19.62 16.77 17.02 16.30 11.99 -12.33%
DY 3.55 4.62 7.10 6.45 7.84 6.25 5.81 -7.87%
P/NAPS 1.22 0.50 0.46 0.53 0.35 0.38 0.43 18.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 -
Price 1.19 1.61 1.33 1.70 0.93 1.35 1.69 -
P/RPS 0.78 0.48 0.41 0.61 0.34 0.32 0.40 11.76%
P/EPS 17.91 6.19 4.81 6.46 5.25 5.18 8.25 13.78%
EY 5.58 16.16 20.80 15.49 19.03 19.31 12.13 -12.13%
DY 3.64 4.33 7.52 5.95 8.76 7.41 5.88 -7.67%
P/NAPS 1.19 0.54 0.44 0.57 0.32 0.32 0.42 18.94%

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