[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 56.68%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,783,616 1,748,290 1,781,232 1,838,889 1,792,629 1,745,078 1,726,568 2.18%
PBT 27,596 33,166 46,552 76,472 71,561 79,668 83,568 -52.19%
Tax -6,086 -8,254 -12,268 6,556 -22,838 -21,670 -20,300 -55.17%
NP 21,509 24,912 34,284 83,028 48,722 57,998 63,268 -51.25%
-
NP to SH 25,420 31,854 45,084 89,958 57,416 67,136 73,760 -50.81%
-
Tax Rate 22.05% 24.89% 26.35% -8.57% 31.91% 27.20% 24.29% -
Total Cost 1,762,106 1,723,378 1,746,948 1,755,861 1,743,906 1,687,080 1,663,300 3.91%
-
Net Worth 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 17,766 - - - -
Div Payout % - - - 19.75% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1.64%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.21% 1.42% 1.92% 4.52% 2.72% 3.32% 3.66% -
ROE 1.73% 2.18% 3.09% 6.14% 4.01% 4.71% 5.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 401.56 393.61 401.03 414.01 403.59 392.89 388.72 2.18%
EPS 5.72 7.18 10.16 20.25 12.92 15.12 16.60 -50.81%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.29 3.30 3.22 3.21 3.23 1.64%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 401.56 393.61 401.03 414.01 403.59 392.89 388.72 2.18%
EPS 5.72 7.18 10.16 20.25 12.92 15.12 16.60 -50.81%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.29 3.30 3.22 3.21 3.23 1.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.50 2.69 2.74 3.00 3.02 2.94 2.99 -
P/RPS 0.62 0.68 0.68 0.72 0.75 0.75 0.77 -13.43%
P/EPS 43.68 37.51 26.99 14.81 23.36 19.45 18.01 80.41%
EY 2.29 2.67 3.70 6.75 4.28 5.14 5.55 -44.54%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.83 0.91 0.94 0.92 0.93 -12.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 24/05/18 22/02/18 23/11/17 24/08/17 22/05/17 -
Price 2.18 2.62 2.80 2.89 3.00 2.98 2.99 -
P/RPS 0.54 0.67 0.70 0.70 0.74 0.76 0.77 -21.04%
P/EPS 38.09 36.53 27.59 14.27 23.21 19.72 18.01 64.68%
EY 2.63 2.74 3.63 7.01 4.31 5.07 5.55 -39.19%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.85 0.88 0.93 0.93 0.93 -20.42%

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