[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.06%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,733,892 1,712,284 1,601,893 1,522,076 1,475,462 1,383,720 1,334,784 19.07%
PBT 126,774 75,696 162,651 178,902 156,932 144,132 144,029 -8.16%
Tax -22,132 -25,744 -26,611 -29,466 -23,824 -26,344 -19,601 8.44%
NP 104,642 49,952 136,040 149,436 133,108 117,788 124,428 -10.91%
-
NP to SH 102,724 47,472 131,314 143,780 127,174 113,232 120,910 -10.30%
-
Tax Rate 17.46% 34.01% 16.36% 16.47% 15.18% 18.28% 13.61% -
Total Cost 1,629,250 1,662,332 1,465,853 1,372,640 1,342,354 1,265,932 1,210,356 21.93%
-
Net Worth 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,141,511 10.38%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 8,883 - - - - -
Div Payout % - - 6.76% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,141,511 10.38%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.04% 2.92% 8.49% 9.82% 9.02% 8.51% 9.32% -
ROE 7.76% 3.67% 10.12% 11.24% 10.53% 9.62% 10.59% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 390.37 385.50 360.65 342.68 332.19 311.53 300.51 19.07%
EPS 23.12 10.68 29.56 32.37 28.64 25.48 27.22 -10.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.92 2.88 2.72 2.65 2.57 10.38%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 390.37 385.50 360.65 342.68 332.19 311.53 300.51 19.07%
EPS 23.12 10.68 29.56 32.37 28.64 25.48 27.22 -10.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.92 2.88 2.72 2.65 2.57 10.38%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.02 3.14 3.30 3.10 3.15 3.08 2.93 -
P/RPS 0.77 0.81 0.92 0.90 0.95 0.99 0.97 -14.27%
P/EPS 13.06 29.38 11.16 9.58 11.00 12.08 10.76 13.79%
EY 7.66 3.40 8.96 10.44 9.09 8.28 9.29 -12.07%
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.13 1.08 1.16 1.16 1.14 -7.76%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 18/05/16 14/03/16 18/11/15 18/08/15 20/05/15 25/02/15 -
Price 2.90 3.14 3.14 3.36 3.00 3.05 2.93 -
P/RPS 0.74 0.81 0.87 0.98 0.90 0.98 0.97 -16.52%
P/EPS 12.54 29.38 10.62 10.38 10.48 11.96 10.76 10.75%
EY 7.97 3.40 9.42 9.63 9.54 8.36 9.29 -9.72%
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.08 1.17 1.10 1.15 1.14 -10.21%

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