[KIANJOO] QoQ TTM 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- 1.63%
YoY- 43.27%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 575,685 558,663 536,469 520,940 505,068 494,953 483,777 12.23%
PBT 56,510 50,681 51,311 53,313 52,491 51,849 46,241 14.23%
Tax -6,724 -2,588 -3,444 -6,010 -6,452 -13,746 -13,088 -35.72%
NP 49,786 48,093 47,867 47,303 46,039 38,103 33,153 30.97%
-
NP to SH 49,119 47,760 48,631 48,627 47,845 40,721 36,022 22.85%
-
Tax Rate 11.90% 5.11% 6.71% 11.27% 12.29% 26.51% 28.30% -
Total Cost 525,899 510,570 488,602 473,637 459,029 456,850 450,624 10.79%
-
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 17,768 17,975 17,975 18,387 18,387 17,999 17,999 -0.85%
Div Payout % 36.17% 37.64% 36.96% 37.81% 38.43% 44.20% 49.97% -
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 8.65% 8.61% 8.92% 9.08% 9.12% 7.70% 6.85% -
ROE 9.07% 9.38% 9.21% 9.08% 8.84% 7.50% 6.63% -
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 324.21 329.04 301.72 289.01 277.95 273.31 260.03 15.76%
EPS 27.66 28.13 27.35 26.98 26.33 22.49 19.36 26.71%
DPS 10.01 10.59 10.11 10.20 10.12 9.94 9.67 2.31%
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 129.61 125.78 120.78 117.28 113.71 111.43 108.92 12.23%
EPS 11.06 10.75 10.95 10.95 10.77 9.17 8.11 22.86%
DPS 4.00 4.05 4.05 4.14 4.14 4.05 4.05 -0.82%
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 0.43 0.36 0.46 0.53 0.56 0.51 0.41 3.21%
P/EPS 5.10 4.16 5.12 5.71 5.96 6.23 5.47 -4.54%
EY 19.62 24.04 19.54 17.52 16.77 16.06 18.27 4.84%
DY 7.10 9.05 7.22 6.62 6.45 7.10 9.13 -15.37%
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 0.41 0.41 0.44 0.51 0.61 0.52 0.56 -18.69%
P/EPS 4.81 4.76 4.90 5.45 6.46 6.32 7.49 -25.46%
EY 20.80 20.99 20.41 18.35 15.49 15.84 13.35 34.21%
DY 7.52 7.90 7.54 6.94 5.95 7.00 6.67 8.28%
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