[KIANJOO] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.3%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 147,761 164,317 133,671 117,799 118,671 128,680 117,331 3.91%
PBT 17,538 20,549 14,250 13,428 10,586 8,987 10,493 8.93%
Tax -3,667 -2,932 -3,587 -4,029 -3,618 -2,239 -3,028 3.24%
NP 13,871 17,617 10,663 9,399 6,968 6,748 7,465 10.87%
-
NP to SH 13,702 17,340 10,905 9,399 6,968 6,748 7,465 10.64%
-
Tax Rate 20.91% 14.27% 25.17% 30.00% 34.18% 24.91% 28.86% -
Total Cost 133,890 146,700 123,008 108,400 111,703 121,932 109,866 3.34%
-
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 462,830 2.74%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 544,450 551,170 535,336 507,302 497,050 472,359 462,830 2.74%
NOSH 181,483 174,974 180,247 173,733 116,133 116,344 114,846 7.92%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.39% 10.72% 7.98% 7.98% 5.87% 5.24% 6.36% -
ROE 2.52% 3.15% 2.04% 1.85% 1.40% 1.43% 1.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 81.42 93.91 74.16 67.80 102.19 110.60 102.16 -3.70%
EPS 3.15 9.91 6.05 5.41 6.00 5.80 6.50 -11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.15 2.97 2.92 4.28 4.06 4.03 -4.79%
Adjusted Per Share Value based on latest NOSH - 173,733
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 33.27 36.99 30.09 26.52 26.72 28.97 26.42 3.91%
EPS 3.08 3.90 2.46 2.12 1.57 1.52 1.68 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2258 1.2409 1.2053 1.1421 1.1191 1.0635 1.042 2.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.50 1.30 1.54 0.93 1.80 1.48 3.28 -
P/RPS 1.84 1.38 2.08 1.37 1.76 1.34 3.21 -8.85%
P/EPS 19.87 13.12 25.45 17.19 30.00 25.52 50.46 -14.38%
EY 5.03 7.62 3.93 5.82 3.33 3.92 1.98 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.52 0.32 0.42 0.36 0.81 -7.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 20/05/04 27/05/03 22/05/02 29/05/01 15/05/00 -
Price 1.51 1.27 1.47 0.99 1.87 1.45 2.92 -
P/RPS 1.85 1.35 1.98 1.46 1.83 1.31 2.86 -7.00%
P/EPS 20.00 12.82 24.30 18.30 31.17 25.00 44.92 -12.61%
EY 5.00 7.80 4.12 5.46 3.21 4.00 2.23 14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.49 0.34 0.44 0.36 0.72 -5.89%

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