[KPJ] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.77%
YoY- 15.83%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,186,849 3,173,868 3,175,636 2,969,603 3,034,812 3,018,140 2,975,784 4.66%
PBT 196,789 200,344 216,916 220,697 193,173 195,014 204,084 -2.39%
Tax -57,326 -57,328 -56,692 -57,064 -56,681 -58,834 -57,592 -0.30%
NP 139,462 143,016 160,224 163,633 136,492 136,180 146,492 -3.22%
-
NP to SH 134,654 140,872 153,088 153,617 129,338 129,014 136,692 -0.99%
-
Tax Rate 29.13% 28.61% 26.14% 25.86% 29.34% 30.17% 28.22% -
Total Cost 3,047,386 3,030,852 3,015,412 2,805,970 2,898,320 2,881,960 2,829,292 5.07%
-
Net Worth 752,075 1,681,727 1,668,266 403,229 1,067,150 1,532,839 1,493,097 -36.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 35,482 87,362 95,952 17,872 18,070 75,577 73,603 -38.49%
Div Payout % 26.35% 62.02% 62.68% 11.63% 13.97% 58.58% 53.85% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 752,075 1,681,727 1,668,266 403,229 1,067,150 1,532,839 1,493,097 -36.66%
NOSH 4,280,627 1,092,031 1,090,370 1,089,810 1,067,150 1,064,471 1,051,476 154.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.38% 4.51% 5.05% 5.51% 4.50% 4.51% 4.92% -
ROE 17.90% 8.38% 9.18% 38.10% 12.12% 8.42% 9.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 165.26 290.64 291.24 272.49 284.38 283.53 283.01 -30.11%
EPS 6.99 12.90 14.04 3.53 6.83 12.12 13.00 -33.85%
DPS 1.84 8.00 8.80 1.64 1.69 7.10 7.00 -58.93%
NAPS 0.39 1.54 1.53 0.37 1.00 1.44 1.42 -57.71%
Adjusted Per Share Value based on latest NOSH - 1,134,586
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 70.40 70.12 70.15 65.60 67.04 66.68 65.74 4.66%
EPS 2.97 3.11 3.38 3.39 2.86 2.85 3.02 -1.10%
DPS 0.78 1.93 2.12 0.39 0.40 1.67 1.63 -38.79%
NAPS 0.1661 0.3715 0.3685 0.0891 0.2358 0.3386 0.3298 -36.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.04 4.22 4.05 4.18 4.23 4.23 4.27 -
P/RPS 0.63 1.45 1.42 1.53 1.49 1.49 1.51 -44.13%
P/EPS 14.89 32.71 28.85 29.65 34.90 34.90 32.85 -40.96%
EY 6.71 3.06 3.47 3.37 2.87 2.87 3.04 69.44%
DY 1.77 1.90 0.54 0.39 0.40 1.68 1.64 5.21%
P/NAPS 2.67 2.74 4.05 11.30 4.23 2.94 3.01 -7.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 19/05/16 -
Price 1.02 4.20 4.17 4.07 4.20 4.30 4.23 -
P/RPS 0.62 1.45 1.46 1.49 1.48 1.52 1.49 -44.23%
P/EPS 14.61 32.56 29.70 28.87 34.65 35.48 32.54 -41.33%
EY 6.85 3.07 3.37 3.46 2.89 2.82 3.07 70.66%
DY 1.80 1.90 0.53 0.40 0.40 1.65 1.65 5.96%
P/NAPS 2.62 2.73 4.17 11.00 4.20 2.99 2.98 -8.21%

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