[KIANJOO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.44%
YoY- 48.16%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 534,684 505,068 497,214 476,904 471,196 479,091 476,065 8.04%
PBT 57,000 52,491 59,693 52,014 53,712 38,641 44,181 18.49%
Tax -14,348 -6,453 -16,384 -16,166 -16,116 -11,142 -14,041 1.45%
NP 42,652 46,038 43,309 35,848 37,596 27,499 30,140 26.01%
-
NP to SH 43,620 46,038 45,717 38,514 37,596 30,613 30,140 27.91%
-
Tax Rate 25.17% 12.29% 27.45% 31.08% 30.00% 28.83% 31.78% -
Total Cost 492,032 459,030 453,905 441,056 433,600 451,592 445,925 6.77%
-
Net Worth 535,336 532,372 550,663 544,868 507,302 489,777 505,424 3.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 18,294 - 18,659 - 8,684 - -
Div Payout % - 39.74% - 48.45% - 28.37% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 535,336 532,372 550,663 544,868 507,302 489,777 505,424 3.90%
NOSH 180,247 182,945 183,554 186,598 173,733 173,680 115,923 34.17%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.98% 9.12% 8.71% 7.52% 7.98% 5.74% 6.33% -
ROE 8.15% 8.65% 8.30% 7.07% 7.41% 6.25% 5.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 296.64 276.08 270.88 255.58 271.22 275.85 410.67 -19.47%
EPS 24.20 26.41 24.91 20.64 21.64 15.84 26.00 -4.66%
DPS 0.00 10.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 2.97 2.91 3.00 2.92 2.92 2.82 4.36 -22.56%
Adjusted Per Share Value based on latest NOSH - 186,048
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 120.38 113.71 111.94 107.37 106.09 107.86 107.18 8.04%
EPS 9.82 10.37 10.29 8.67 8.46 6.89 6.79 27.85%
DPS 0.00 4.12 0.00 4.20 0.00 1.96 0.00 -
NAPS 1.2053 1.1986 1.2398 1.2267 1.1421 1.1027 1.1379 3.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.54 1.57 1.40 1.06 0.93 1.04 1.68 -
P/RPS 0.52 0.57 0.52 0.41 0.34 0.38 0.41 17.15%
P/EPS 6.36 6.24 5.62 5.14 4.30 5.90 6.46 -1.03%
EY 15.71 16.03 17.79 19.47 23.27 16.95 15.48 0.98%
DY 0.00 6.37 0.00 9.43 0.00 4.81 0.00 -
P/NAPS 0.52 0.54 0.47 0.36 0.32 0.37 0.39 21.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 26/02/03 29/11/02 -
Price 1.47 1.70 1.42 1.45 0.99 0.93 1.02 -
P/RPS 0.50 0.62 0.52 0.57 0.37 0.34 0.25 58.67%
P/EPS 6.07 6.76 5.70 7.03 4.57 5.28 3.92 33.80%
EY 16.46 14.80 17.54 14.23 21.86 18.95 25.49 -25.27%
DY 0.00 5.88 0.00 6.90 0.00 5.38 0.00 -
P/NAPS 0.49 0.58 0.47 0.50 0.34 0.33 0.23 65.49%

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