[KIANJOO] QoQ Cumulative Quarter 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- 34.27%
YoY- 50.39%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 426,505 269,852 133,671 505,068 372,911 238,452 117,799 135.23%
PBT 42,959 24,827 14,250 52,491 44,770 26,007 13,428 116.65%
Tax -8,423 -5,074 -3,587 -6,453 -12,288 -8,083 -4,029 63.27%
NP 34,536 19,753 10,663 46,038 32,482 17,924 9,399 137.55%
-
NP to SH 34,202 20,044 10,905 46,038 34,288 19,257 9,399 136.02%
-
Tax Rate 19.61% 20.44% 25.17% 12.29% 27.45% 31.08% 30.00% -
Total Cost 391,969 250,099 123,008 459,030 340,429 220,528 108,400 135.03%
-
Net Worth 525,107 531,998 535,336 532,372 550,663 544,868 507,302 2.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 8,956 - 18,294 - 9,329 - -
Div Payout % - 44.68% - 39.74% - 48.45% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 525,107 531,998 535,336 532,372 550,663 544,868 507,302 2.31%
NOSH 175,035 179,124 180,247 182,945 183,554 186,598 173,733 0.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.10% 7.32% 7.98% 9.12% 8.71% 7.52% 7.98% -
ROE 6.51% 3.77% 2.04% 8.65% 6.23% 3.53% 1.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 243.67 150.65 74.16 276.08 203.16 127.79 67.80 134.08%
EPS 19.54 11.19 6.05 26.41 18.68 10.32 5.41 134.85%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 3.00 2.97 2.97 2.91 3.00 2.92 2.92 1.81%
Adjusted Per Share Value based on latest NOSH - 181,709
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 96.02 60.75 30.09 113.71 83.96 53.69 26.52 135.23%
EPS 7.70 4.51 2.46 10.37 7.72 4.34 2.12 135.73%
DPS 0.00 2.02 0.00 4.12 0.00 2.10 0.00 -
NAPS 1.1822 1.1977 1.2053 1.1986 1.2398 1.2267 1.1421 2.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.40 1.54 1.57 1.40 1.06 0.93 -
P/RPS 0.48 0.93 2.08 0.57 0.69 0.83 1.37 -50.20%
P/EPS 5.99 12.51 25.45 6.24 7.49 10.27 17.19 -50.38%
EY 16.70 7.99 3.93 16.03 13.34 9.74 5.82 101.54%
DY 0.00 3.57 0.00 6.37 0.00 4.72 0.00 -
P/NAPS 0.39 0.47 0.52 0.54 0.47 0.36 0.32 14.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 27/05/03 -
Price 1.34 1.34 1.47 1.70 1.42 1.45 0.99 -
P/RPS 0.55 0.89 1.98 0.62 0.70 1.13 1.46 -47.74%
P/EPS 6.86 11.97 24.30 6.76 7.60 14.05 18.30 -47.91%
EY 14.58 8.35 4.12 14.80 13.15 7.12 5.46 92.13%
DY 0.00 3.73 0.00 5.88 0.00 3.45 0.00 -
P/NAPS 0.45 0.45 0.49 0.58 0.47 0.50 0.34 20.48%

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