[KIANJOO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 32.66%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,745,078 1,726,568 1,717,714 1,717,870 1,733,892 1,712,284 1,601,893 5.87%
PBT 79,668 83,568 155,800 159,460 126,774 75,696 162,651 -37.88%
Tax -21,670 -20,300 -27,896 -19,922 -22,132 -25,744 -26,611 -12.80%
NP 57,998 63,268 127,904 139,537 104,642 49,952 136,040 -43.38%
-
NP to SH 67,136 73,760 128,611 136,270 102,724 47,472 131,314 -36.08%
-
Tax Rate 27.20% 24.29% 17.91% 12.49% 17.46% 34.01% 16.36% -
Total Cost 1,687,080 1,663,300 1,589,810 1,578,333 1,629,250 1,662,332 1,465,853 9.83%
-
Net Worth 1,425,778 1,434,661 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 6.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 17,766 - - - 8,883 -
Div Payout % - - 13.81% - - - 6.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,425,778 1,434,661 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 6.52%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.32% 3.66% 7.45% 8.12% 6.04% 2.92% 8.49% -
ROE 4.71% 5.14% 9.05% 9.83% 7.76% 3.67% 10.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 392.89 388.72 386.73 386.76 390.37 385.50 360.65 5.87%
EPS 15.12 16.60 28.96 30.68 23.12 10.68 29.56 -36.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 3.21 3.23 3.20 3.12 2.98 2.91 2.92 6.52%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 392.89 388.72 386.73 386.76 390.37 385.50 360.65 5.87%
EPS 15.12 16.60 28.96 30.68 23.12 10.68 29.56 -36.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 3.21 3.23 3.20 3.12 2.98 2.91 2.92 6.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.94 2.99 2.93 2.80 3.02 3.14 3.30 -
P/RPS 0.75 0.77 0.76 0.72 0.77 0.81 0.92 -12.74%
P/EPS 19.45 18.01 10.12 9.13 13.06 29.38 11.16 44.87%
EY 5.14 5.55 9.88 10.96 7.66 3.40 8.96 -30.98%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.61 -
P/NAPS 0.92 0.93 0.92 0.90 1.01 1.08 1.13 -12.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 23/02/17 16/11/16 19/08/16 18/05/16 14/03/16 -
Price 2.98 2.99 2.99 2.81 2.90 3.14 3.14 -
P/RPS 0.76 0.77 0.77 0.73 0.74 0.81 0.87 -8.62%
P/EPS 19.72 18.01 10.33 9.16 12.54 29.38 10.62 51.13%
EY 5.07 5.55 9.68 10.92 7.97 3.40 9.42 -33.85%
DY 0.00 0.00 1.34 0.00 0.00 0.00 0.64 -
P/NAPS 0.93 0.93 0.93 0.90 0.97 1.08 1.08 -9.49%

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