[KIANJOO] YoY 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 656,987 654,957 575,684 505,068 479,091 494,028 493,378 4.88%
PBT 43,111 69,594 56,510 52,491 38,641 41,907 33,034 4.53%
Tax -13,331 -17,995 -6,724 -6,453 -11,142 -11,724 -9,065 6.63%
NP 29,780 51,599 49,786 46,038 27,499 30,183 23,969 3.68%
-
NP to SH 28,918 51,333 49,118 46,038 30,613 30,183 23,969 3.17%
-
Tax Rate 30.92% 25.86% 11.90% 12.29% 28.83% 27.98% 27.44% -
Total Cost 627,207 603,358 525,898 459,030 451,592 463,845 469,409 4.94%
-
Net Worth 619,040 590,053 539,465 532,372 489,777 488,016 463,169 4.95%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,951 9,022 17,687 18,294 8,684 - - -
Div Payout % 75.91% 17.58% 36.01% 39.74% 28.37% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 619,040 590,053 539,465 532,372 489,777 488,016 463,169 4.95%
NOSH 439,036 180,444 176,873 182,945 173,680 115,643 115,792 24.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.53% 7.88% 8.65% 9.12% 5.74% 6.11% 4.86% -
ROE 4.67% 8.70% 9.10% 8.65% 6.25% 6.18% 5.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 149.64 362.97 325.48 276.08 275.85 427.20 426.09 -15.99%
EPS 6.59 11.92 28.15 26.41 15.84 26.10 20.70 -17.35%
DPS 5.00 5.00 10.00 10.00 5.00 0.00 0.00 -
NAPS 1.41 3.27 3.05 2.91 2.82 4.22 4.00 -15.94%
Adjusted Per Share Value based on latest NOSH - 181,709
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 147.91 147.46 129.61 113.71 107.86 111.23 111.08 4.88%
EPS 6.51 11.56 11.06 10.37 6.89 6.80 5.40 3.16%
DPS 4.94 2.03 3.98 4.12 1.96 0.00 0.00 -
NAPS 1.3937 1.3284 1.2146 1.1986 1.1027 1.0987 1.0428 4.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.22 1.51 1.41 1.57 1.04 1.60 1.71 -
P/RPS 0.82 0.42 0.43 0.57 0.38 0.37 0.40 12.70%
P/EPS 18.52 5.31 5.08 6.24 5.90 6.13 8.26 14.39%
EY 5.40 18.84 19.70 16.03 16.95 16.31 12.11 -12.58%
DY 4.10 3.31 7.09 6.37 4.81 0.00 0.00 -
P/NAPS 0.87 0.46 0.46 0.54 0.37 0.38 0.43 12.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 -
Price 1.19 1.61 1.33 1.70 0.93 1.35 1.69 -
P/RPS 0.80 0.44 0.41 0.62 0.34 0.32 0.40 12.24%
P/EPS 18.07 5.66 4.79 6.76 5.28 5.17 8.16 14.16%
EY 5.54 17.67 20.88 14.80 18.95 19.33 12.25 -12.38%
DY 4.20 3.11 7.52 5.88 5.38 0.00 0.00 -
P/NAPS 0.84 0.49 0.44 0.58 0.33 0.32 0.42 12.24%

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