[KIANJOO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1.63%
YoY- 43.27%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 696,503 638,402 606,331 520,940 478,219 484,019 505,885 5.47%
PBT 35,245 66,584 62,809 53,313 43,057 43,506 31,528 1.87%
Tax -13,605 -18,344 -6,069 -6,010 -12,094 -13,103 -8,276 8.63%
NP 21,640 48,240 56,740 47,303 30,963 30,403 23,252 -1.18%
-
NP to SH 20,715 47,419 55,831 48,627 33,940 30,403 23,252 -1.90%
-
Tax Rate 38.60% 27.55% 9.66% 11.27% 28.09% 30.12% 26.25% -
Total Cost 674,863 590,162 549,591 473,637 447,256 453,616 482,633 5.74%
-
Net Worth 443,051 544,450 551,170 535,336 507,302 497,050 472,359 -1.06%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 18,855 13,756 17,768 18,387 14,177 11,597 11,625 8.39%
Div Payout % 91.02% 29.01% 31.83% 37.81% 41.77% 38.15% 50.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 443,051 544,450 551,170 535,336 507,302 497,050 472,359 -1.06%
NOSH 443,051 181,483 174,974 180,247 173,733 116,133 116,344 24.95%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.11% 7.56% 9.36% 9.08% 6.47% 6.28% 4.60% -
ROE 4.68% 8.71% 10.13% 9.08% 6.69% 6.12% 4.92% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 157.21 351.77 346.52 289.01 275.26 416.78 434.82 -15.58%
EPS 4.68 26.13 31.91 26.98 19.54 26.18 19.99 -21.48%
DPS 4.26 7.58 10.15 10.20 8.16 10.00 10.00 -13.25%
NAPS 1.00 3.00 3.15 2.97 2.92 4.28 4.06 -20.81%
Adjusted Per Share Value based on latest NOSH - 180,247
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.81 143.73 136.51 117.28 107.67 108.97 113.90 5.47%
EPS 4.66 10.68 12.57 10.95 7.64 6.84 5.23 -1.90%
DPS 4.25 3.10 4.00 4.14 3.19 2.61 2.62 8.39%
NAPS 0.9975 1.2258 1.2409 1.2053 1.1421 1.1191 1.0635 -1.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.13 1.50 1.30 1.54 0.93 1.80 1.48 -
P/RPS 0.72 0.43 0.38 0.53 0.34 0.43 0.34 13.31%
P/EPS 24.17 5.74 4.07 5.71 4.76 6.88 7.41 21.76%
EY 4.14 17.42 24.54 17.52 21.01 14.54 13.50 -17.87%
DY 3.77 5.05 7.81 6.62 8.77 5.56 6.76 -9.26%
P/NAPS 1.13 0.50 0.41 0.52 0.32 0.42 0.36 20.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 26/05/05 20/05/04 27/05/03 22/05/02 29/05/01 -
Price 1.28 1.51 1.27 1.47 0.99 1.87 1.45 -
P/RPS 0.81 0.43 0.37 0.51 0.36 0.45 0.33 16.13%
P/EPS 27.38 5.78 3.98 5.45 5.07 7.14 7.26 24.74%
EY 3.65 17.30 25.12 18.35 19.73 14.00 13.78 -19.85%
DY 3.32 5.02 8.00 6.94 8.24 5.35 6.90 -11.47%
P/NAPS 1.28 0.50 0.40 0.49 0.34 0.44 0.36 23.53%

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