[KIANJOO] QoQ Quarter 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- -19.56%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 149,179 156,653 136,182 133,671 132,157 134,459 120,653 15.12%
PBT 13,550 18,133 10,577 14,250 7,721 18,763 12,579 5.05%
Tax 1,699 -3,349 -1,487 -3,587 5,835 -4,205 -4,053 -
NP 15,249 14,784 9,090 10,663 13,556 14,558 8,526 47.08%
-
NP to SH 14,915 14,160 9,139 10,905 13,556 15,031 9,135 38.45%
-
Tax Rate -12.54% 18.47% 14.06% 25.17% -75.57% 22.41% 32.22% -
Total Cost 133,930 141,869 127,092 123,008 118,601 119,901 112,127 12.51%
-
Net Worth 541,579 509,352 528,070 535,336 541,495 543,289 543,262 -0.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,878 - 8,890 - 9,085 - 9,302 -3.04%
Div Payout % 59.53% - 97.28% - 67.02% - 101.83% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 541,579 509,352 528,070 535,336 541,495 543,289 543,262 -0.20%
NOSH 177,566 169,784 177,801 180,247 181,709 181,096 186,048 -3.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.22% 9.44% 6.67% 7.98% 10.26% 10.83% 7.07% -
ROE 2.75% 2.78% 1.73% 2.04% 2.50% 2.77% 1.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 84.01 92.27 76.59 74.16 72.73 74.25 64.85 18.74%
EPS 8.60 8.34 5.14 6.05 7.72 8.30 4.91 45.05%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.05 3.00 2.97 2.97 2.98 3.00 2.92 2.93%
Adjusted Per Share Value based on latest NOSH - 180,247
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.59 35.27 30.66 30.09 29.75 30.27 27.16 15.14%
EPS 3.36 3.19 2.06 2.46 3.05 3.38 2.06 38.35%
DPS 2.00 0.00 2.00 0.00 2.05 0.00 2.09 -2.87%
NAPS 1.2193 1.1468 1.1889 1.2053 1.2191 1.2232 1.2231 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.41 1.17 1.40 1.54 1.57 1.40 1.06 -
P/RPS 1.68 1.27 1.83 2.08 2.16 1.89 1.63 2.02%
P/EPS 16.79 14.03 27.24 25.45 21.04 16.87 21.59 -15.36%
EY 5.96 7.13 3.67 3.93 4.75 5.93 4.63 18.24%
DY 3.55 0.00 3.57 0.00 3.18 0.00 4.72 -17.22%
P/NAPS 0.46 0.39 0.47 0.52 0.53 0.47 0.36 17.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/08/04 20/05/04 26/02/04 19/11/03 19/08/03 -
Price 1.33 1.34 1.34 1.47 1.70 1.42 1.45 -
P/RPS 1.58 1.45 1.75 1.98 2.34 1.91 2.24 -20.67%
P/EPS 15.83 16.07 26.07 24.30 22.79 17.11 29.53 -33.88%
EY 6.32 6.22 3.84 4.12 4.39 5.85 3.39 51.19%
DY 3.76 0.00 3.73 0.00 2.94 0.00 3.45 5.87%
P/NAPS 0.44 0.45 0.45 0.49 0.57 0.47 0.50 -8.13%

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