[KIANJOO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.25%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 638,402 606,331 520,940 478,219 484,019 505,885 350,223 10.51%
PBT 66,584 62,809 53,313 43,057 43,506 31,528 30,754 13.73%
Tax -18,344 -6,069 -6,010 -12,094 -13,103 -8,276 -581 77.73%
NP 48,240 56,740 47,303 30,963 30,403 23,252 30,173 8.13%
-
NP to SH 47,419 55,831 48,627 33,940 30,403 23,252 30,173 7.82%
-
Tax Rate 27.55% 9.66% 11.27% 28.09% 30.12% 26.25% 1.89% -
Total Cost 590,162 549,591 473,637 447,256 453,616 482,633 320,050 10.73%
-
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 459,384 2.87%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 13,756 17,768 18,387 14,177 11,597 11,625 17,290 -3.73%
Div Payout % 29.01% 31.83% 37.81% 41.77% 38.15% 50.00% 57.30% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 459,384 2.87%
NOSH 181,483 174,974 180,247 173,733 116,133 116,344 114,846 7.92%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.56% 9.36% 9.08% 6.47% 6.28% 4.60% 8.62% -
ROE 8.71% 10.13% 9.08% 6.69% 6.12% 4.92% 6.57% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 351.77 346.52 289.01 275.26 416.78 434.82 304.95 2.40%
EPS 26.13 31.91 26.98 19.54 26.18 19.99 26.27 -0.08%
DPS 7.58 10.15 10.20 8.16 10.00 10.00 15.06 -10.80%
NAPS 3.00 3.15 2.97 2.92 4.28 4.06 4.00 -4.67%
Adjusted Per Share Value based on latest NOSH - 173,733
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 143.73 136.51 117.28 107.67 108.97 113.90 78.85 10.51%
EPS 10.68 12.57 10.95 7.64 6.84 5.23 6.79 7.83%
DPS 3.10 4.00 4.14 3.19 2.61 2.62 3.89 -3.71%
NAPS 1.2258 1.2409 1.2053 1.1421 1.1191 1.0635 1.0343 2.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.50 1.30 1.54 0.93 1.80 1.48 3.28 -
P/RPS 0.43 0.38 0.53 0.34 0.43 0.34 1.08 -14.22%
P/EPS 5.74 4.07 5.71 4.76 6.88 7.41 12.48 -12.13%
EY 17.42 24.54 17.52 21.01 14.54 13.50 8.01 13.81%
DY 5.05 7.81 6.62 8.77 5.56 6.76 4.59 1.60%
P/NAPS 0.50 0.41 0.52 0.32 0.42 0.36 0.82 -7.91%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 20/05/04 27/05/03 22/05/02 29/05/01 - -
Price 1.51 1.27 1.47 0.99 1.87 1.45 0.00 -
P/RPS 0.43 0.37 0.51 0.36 0.45 0.33 0.00 -
P/EPS 5.78 3.98 5.45 5.07 7.14 7.26 0.00 -
EY 17.30 25.12 18.35 19.73 14.00 13.78 0.00 -
DY 5.02 8.00 6.94 8.24 5.35 6.90 0.00 -
P/NAPS 0.50 0.40 0.49 0.34 0.44 0.36 0.00 -

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