[KIANJOO] YoY TTM Result on 31-Mar-2002 [#1]

Stock

[KIANJOO] KIAN JOO CAN FACTORY BHD

Announcement Date

22-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- 0.73%

YoY- 30.75%

Quarter Report

KIANJOO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	606,331	520,940	478,219	484,019	505,885	350,223	11.59%
YoY %	16.39%	8.93%	-1.20%	-4.32%	44.45%	-	-
Horiz. %	173.13%	148.75%	136.55%	138.20%	144.45%	100.00%	-
PBT	62,809	53,313	43,057	43,506	31,528	30,754	15.34%
YoY %	17.81%	23.82%	-1.03%	37.99%	2.52%	-	-
Horiz. %	204.23%	173.35%	140.00%	141.46%	102.52%	100.00%	-
Tax	-6,069	-6,010	-12,094	-13,103	-8,276	-581	59.83%
YoY %	-0.98%	50.31%	7.70%	-58.33%	-1,324.44%	-	-
Horiz. %	1,044.58%	1,034.42%	2,081.58%	2,255.25%	1,424.44%	100.00%	-
NP	56,740	47,303	30,963	30,403	23,252	30,173	13.45%
YoY %	19.95%	52.77%	1.84%	30.75%	-22.94%	-	-
Horiz. %	188.05%	156.77%	102.62%	100.76%	77.06%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	55,831	48,627	33,940	30,403	23,252	30,173	13.08%
YoY %	14.81%	43.27%	11.63%	30.75%	-22.94%	-	-
Horiz. %	185.04%	161.16%	112.48%	100.76%	77.06%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	9.66%	11.27%	28.09%	30.12%	26.25%	1.89%	-
YoY %	-14.29%	-59.88%	-6.74%	14.74%	1,288.89%	-	-
Horiz. %	511.11%	596.30%	1,486.24%	1,593.65%	1,388.89%	100.00%	-
Total Cost	549,591	473,637	447,256	453,616	482,633	320,050	11.41%
YoY %	16.04%	5.90%	-1.40%	-6.01%	50.80%	-	-
Horiz. %	171.72%	147.99%	139.75%	141.73%	150.80%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	551,170	535,336	507,302	497,050	472,359	459,384	3.70%
YoY %	2.96%	5.53%	2.06%	5.23%	2.82%	-	-
Horiz. %	119.98%	116.53%	110.43%	108.20%	102.82%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	17,768	18,387	14,177	11,597	11,625	17,290	0.54%
YoY %	-3.37%	29.70%	22.25%	-0.24%	-32.76%	-	-
Horiz. %	102.76%	106.34%	82.00%	67.07%	67.24%	100.00%	-
Div Payout %	31.83%	37.81%	41.77%	38.15%	50.00%	57.30%	-
YoY %	-15.82%	-9.48%	9.49%	-23.70%	-12.74%	-	-
Horiz. %	55.55%	65.99%	72.90%	66.58%	87.26%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	551,170	535,336	507,302	497,050	472,359	459,384	3.70%
YoY %	2.96%	5.53%	2.06%	5.23%	2.82%	-	-
Horiz. %	119.98%	116.53%	110.43%	108.20%	102.82%	100.00%	-
NOSH	174,974	180,247	173,733	116,133	116,344	114,846	8.78%
YoY %	-2.93%	3.75%	49.60%	-0.18%	1.30%	-	-
Horiz. %	152.36%	156.95%	151.27%	101.12%	101.30%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	9.36%	9.08%	6.47%	6.28%	4.60%	8.62%	-
YoY %	3.08%	40.34%	3.03%	36.52%	-46.64%	-	-
Horiz. %	108.58%	105.34%	75.06%	72.85%	53.36%	100.00%	-
ROE	10.13%	9.08%	6.69%	6.12%	4.92%	6.57%	-
YoY %	11.56%	35.72%	9.31%	24.39%	-25.11%	-	-
Horiz. %	154.19%	138.20%	101.83%	93.15%	74.89%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	346.52	289.01	275.26	416.78	434.82	304.95	2.58%
YoY %	19.90%	5.00%	-33.96%	-4.15%	42.59%	-	-
Horiz. %	113.63%	94.77%	90.26%	136.67%	142.59%	100.00%	-
EPS	31.91	26.98	19.54	26.18	19.99	26.27	3.96%
YoY %	18.27%	38.08%	-25.36%	30.97%	-23.91%	-	-
Horiz. %	121.47%	102.70%	74.38%	99.66%	76.09%	100.00%	-
DPS	10.15	10.20	8.16	10.00	10.00	15.06	-7.58%
YoY %	-0.49%	25.00%	-18.40%	0.00%	-33.60%	-	-
Horiz. %	67.40%	67.73%	54.18%	66.40%	66.40%	100.00%	-
NAPS	3.15	2.97	2.92	4.28	4.06	4.00	-4.66%
YoY %	6.06%	1.71%	-31.78%	5.42%	1.50%	-	-
Horiz. %	78.75%	74.25%	73.00%	107.00%	101.50%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 116,133
RPS	136.51	117.28	107.67	108.97	113.90	78.85	11.59%
YoY %	16.40%	8.93%	-1.19%	-4.33%	44.45%	-	-
Horiz. %	173.13%	148.74%	136.55%	138.20%	144.45%	100.00%	-
EPS	12.57	10.95	7.64	6.84	5.23	6.79	13.10%
YoY %	14.79%	43.32%	11.70%	30.78%	-22.97%	-	-
Horiz. %	185.13%	161.27%	112.52%	100.74%	77.03%	100.00%	-
DPS	4.00	4.14	3.19	2.61	2.62	3.89	0.55%
YoY %	-3.38%	29.78%	22.22%	-0.38%	-32.65%	-	-
Horiz. %	102.83%	106.43%	82.01%	67.10%	67.35%	100.00%	-
NAPS	1.2409	1.2053	1.1421	1.1191	1.0635	1.0343	3.70%
YoY %	2.95%	5.53%	2.06%	5.23%	2.82%	-	-
Horiz. %	119.97%	116.53%	110.42%	108.20%	102.82%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.30	1.54	0.93	1.80	1.48	3.28	-
P/RPS	0.38	0.53	0.34	0.43	0.34	1.08	-18.84%
YoY %	-28.30%	55.88%	-20.93%	26.47%	-68.52%	-	-
Horiz. %	35.19%	49.07%	31.48%	39.81%	31.48%	100.00%	-
P/EPS	4.07	5.71	4.76	6.88	7.41	12.48	-20.06%
YoY %	-28.72%	19.96%	-30.81%	-7.15%	-40.62%	-	-
Horiz. %	32.61%	45.75%	38.14%	55.13%	59.38%	100.00%	-
EY	24.54	17.52	21.01	14.54	13.50	8.01	25.08%
YoY %	40.07%	-16.61%	44.50%	7.70%	68.54%	-	-
Horiz. %	306.37%	218.73%	262.30%	181.52%	168.54%	100.00%	-
DY	7.81	6.62	8.77	5.56	6.76	4.59	11.20%
YoY %	17.98%	-24.52%	57.73%	-17.75%	47.28%	-	-
Horiz. %	170.15%	144.23%	191.07%	121.13%	147.28%	100.00%	-
P/NAPS	0.41	0.52	0.32	0.42	0.36	0.82	-12.93%
YoY %	-21.15%	62.50%	-23.81%	16.67%	-56.10%	-	-
Horiz. %	50.00%	63.41%	39.02%	51.22%	43.90%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	26/05/05	20/05/04	27/05/03	22/05/02	29/05/01	-	-
Price	1.27	1.47	0.99	1.87	1.45	0.00	-
P/RPS	0.37	0.51	0.36	0.45	0.33	0.00	-
YoY %	-27.45%	41.67%	-20.00%	36.36%	0.00%	-	-
Horiz. %	112.12%	154.55%	109.09%	136.36%	100.00%	-	-
P/EPS	3.98	5.45	5.07	7.14	7.26	0.00	-
YoY %	-26.97%	7.50%	-28.99%	-1.65%	0.00%	-	-
Horiz. %	54.82%	75.07%	69.83%	98.35%	100.00%	-	-
EY	25.12	18.35	19.73	14.00	13.78	0.00	-
YoY %	36.89%	-6.99%	40.93%	1.60%	0.00%	-	-
Horiz. %	182.29%	133.16%	143.18%	101.60%	100.00%	-	-
DY	8.00	6.94	8.24	5.35	6.90	0.00	-
YoY %	15.27%	-15.78%	54.02%	-22.46%	0.00%	-	-
Horiz. %	115.94%	100.58%	119.42%	77.54%	100.00%	-	-
P/NAPS	0.40	0.49	0.34	0.44	0.36	0.00	-
YoY %	-18.37%	44.12%	-22.73%	22.22%	0.00%	-	-
Horiz. %	111.11%	136.11%	94.44%	122.22%	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