[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 43.61%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 495,267 328,648 164,317 575,684 426,505 269,852 133,671 139.25%
PBT 55,620 36,754 20,549 56,510 42,959 24,827 14,250 147.69%
Tax -10,088 -5,632 -2,932 -6,724 -8,423 -5,074 -3,587 99.11%
NP 45,532 31,122 17,617 49,786 34,536 19,753 10,663 162.97%
-
NP to SH 45,760 30,736 17,340 49,118 34,202 20,044 10,905 159.93%
-
Tax Rate 18.14% 15.32% 14.27% 11.90% 19.61% 20.44% 25.17% -
Total Cost 449,735 297,526 146,700 525,898 391,969 250,099 123,008 137.14%
-
Net Worth 567,580 557,397 551,170 539,465 525,107 531,998 535,336 3.97%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,896 8,791 - 17,687 - 8,956 - -
Div Payout % 19.44% 28.60% - 36.01% - 44.68% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 567,580 557,397 551,170 539,465 525,107 531,998 535,336 3.97%
NOSH 177,924 175,835 174,974 176,873 175,035 179,124 180,247 -0.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.19% 9.47% 10.72% 8.65% 8.10% 7.32% 7.98% -
ROE 8.06% 5.51% 3.15% 9.10% 6.51% 3.77% 2.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 278.36 186.91 93.91 325.48 243.67 150.65 74.16 141.32%
EPS 25.59 17.48 9.91 28.15 19.54 11.19 6.05 161.31%
DPS 5.00 5.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 3.19 3.17 3.15 3.05 3.00 2.97 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 177,566
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 111.50 73.99 36.99 129.61 96.02 60.75 30.09 139.27%
EPS 10.30 6.92 3.90 11.06 7.70 4.51 2.46 159.55%
DPS 2.00 1.98 0.00 3.98 0.00 2.02 0.00 -
NAPS 1.2779 1.2549 1.2409 1.2146 1.1822 1.1977 1.2053 3.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.51 1.35 1.30 1.41 1.17 1.40 1.54 -
P/RPS 0.54 0.72 1.38 0.43 0.48 0.93 2.08 -59.27%
P/EPS 5.87 7.72 13.12 5.08 5.99 12.51 25.45 -62.35%
EY 17.03 12.95 7.62 19.70 16.70 7.99 3.93 165.55%
DY 3.31 3.70 0.00 7.09 0.00 3.57 0.00 -
P/NAPS 0.47 0.43 0.41 0.46 0.39 0.47 0.52 -6.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 26/05/05 28/02/05 25/11/04 20/08/04 20/05/04 -
Price 1.50 1.58 1.27 1.33 1.34 1.34 1.47 -
P/RPS 0.54 0.85 1.35 0.41 0.55 0.89 1.98 -57.91%
P/EPS 5.83 9.04 12.82 4.79 6.86 11.97 24.30 -61.35%
EY 17.15 11.06 7.80 20.88 14.58 8.35 4.12 158.54%
DY 3.33 3.16 0.00 7.52 0.00 3.73 0.00 -
P/NAPS 0.47 0.50 0.40 0.44 0.45 0.45 0.49 -2.73%

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