[KIANJOO] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 4.85%
YoY- 65.72%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 478,219 479,091 482,164 477,560 484,019 494,028 489,007 -1.47%
PBT 43,057 40,215 47,094 44,872 43,506 41,907 32,236 21.30%
Tax -12,094 -11,683 -14,399 -13,710 -13,103 -11,724 -9,848 14.69%
NP 30,963 28,532 32,695 31,162 30,403 30,183 22,388 24.15%
-
NP to SH 33,940 30,785 34,136 31,879 30,403 30,183 22,388 32.00%
-
Tax Rate 28.09% 29.05% 30.58% 30.55% 30.12% 27.98% 30.55% -
Total Cost 447,256 450,559 449,469 446,398 453,616 463,845 466,619 -2.78%
-
Net Worth 507,302 511,359 463,036 438,472 497,050 488,495 465,490 5.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 14,177 14,177 11,268 11,268 11,597 11,597 5,847 80.57%
Div Payout % 41.77% 46.05% 33.01% 35.35% 38.15% 38.42% 26.12% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 507,302 511,359 463,036 438,472 497,050 488,495 465,490 5.90%
NOSH 173,733 173,931 115,759 109,618 116,133 115,757 116,372 30.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.47% 5.96% 6.78% 6.53% 6.28% 6.11% 4.58% -
ROE 6.69% 6.02% 7.37% 7.27% 6.12% 6.18% 4.81% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 275.26 275.45 416.52 435.66 416.78 426.78 420.21 -24.59%
EPS 19.54 17.70 29.49 29.08 26.18 26.07 19.24 1.03%
DPS 8.16 8.15 9.73 10.28 10.00 10.00 5.00 38.65%
NAPS 2.92 2.94 4.00 4.00 4.28 4.22 4.00 -18.94%
Adjusted Per Share Value based on latest NOSH - 109,618
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.67 107.86 108.55 107.52 108.97 111.23 110.10 -1.47%
EPS 7.64 6.93 7.69 7.18 6.84 6.80 5.04 31.99%
DPS 3.19 3.19 2.54 2.54 2.61 2.61 1.32 80.18%
NAPS 1.1421 1.1513 1.0425 0.9872 1.1191 1.0998 1.048 5.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.93 1.04 1.68 1.80 1.80 1.60 1.41 -
P/RPS 0.34 0.38 0.40 0.41 0.43 0.37 0.34 0.00%
P/EPS 4.76 5.88 5.70 6.19 6.88 6.14 7.33 -25.02%
EY 21.01 17.02 17.55 16.16 14.54 16.30 13.64 33.41%
DY 8.77 7.84 5.79 5.71 5.56 6.25 3.55 82.84%
P/NAPS 0.32 0.35 0.42 0.45 0.42 0.38 0.35 -5.80%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 29/11/02 21/08/02 22/05/02 27/02/02 19/11/01 -
Price 0.99 0.93 1.02 1.89 1.87 1.35 1.38 -
P/RPS 0.36 0.34 0.24 0.43 0.45 0.32 0.33 5.97%
P/EPS 5.07 5.25 3.46 6.50 7.14 5.18 7.17 -20.64%
EY 19.73 19.03 28.91 15.39 14.00 19.31 13.94 26.08%
DY 8.24 8.76 9.54 5.44 5.35 7.41 3.62 73.12%
P/NAPS 0.34 0.32 0.26 0.47 0.44 0.32 0.35 -1.91%

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