[KIANJOO] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -63.85%
YoY- -58.08%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,717,714 1,717,870 1,733,892 1,712,284 1,601,893 1,522,076 1,475,462 10.61%
PBT 155,800 159,460 126,774 75,696 162,651 178,902 156,932 -0.47%
Tax -27,896 -19,922 -22,132 -25,744 -26,611 -29,466 -23,824 11.03%
NP 127,904 139,537 104,642 49,952 136,040 149,436 133,108 -2.61%
-
NP to SH 128,611 136,270 102,724 47,472 131,314 143,780 127,174 0.74%
-
Tax Rate 17.91% 12.49% 17.46% 34.01% 16.36% 16.47% 15.18% -
Total Cost 1,589,810 1,578,333 1,629,250 1,662,332 1,465,853 1,372,640 1,342,354 11.88%
-
Net Worth 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 11.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,766 - - - 8,883 - - -
Div Payout % 13.81% - - - 6.76% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 11.38%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.45% 8.12% 6.04% 2.92% 8.49% 9.82% 9.02% -
ROE 9.05% 9.83% 7.76% 3.67% 10.12% 11.24% 10.53% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 386.73 386.76 390.37 385.50 360.65 342.68 332.19 10.61%
EPS 28.96 30.68 23.12 10.68 29.56 32.37 28.64 0.74%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.20 3.12 2.98 2.91 2.92 2.88 2.72 11.38%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 386.73 386.76 390.37 385.50 360.65 342.68 332.19 10.61%
EPS 28.96 30.68 23.12 10.68 29.56 32.37 28.64 0.74%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.20 3.12 2.98 2.91 2.92 2.88 2.72 11.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.93 2.80 3.02 3.14 3.30 3.10 3.15 -
P/RPS 0.76 0.72 0.77 0.81 0.92 0.90 0.95 -13.76%
P/EPS 10.12 9.13 13.06 29.38 11.16 9.58 11.00 -5.38%
EY 9.88 10.96 7.66 3.40 8.96 10.44 9.09 5.68%
DY 1.37 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 0.92 0.90 1.01 1.08 1.13 1.08 1.16 -14.25%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 16/11/16 19/08/16 18/05/16 14/03/16 18/11/15 18/08/15 -
Price 2.99 2.81 2.90 3.14 3.14 3.36 3.00 -
P/RPS 0.77 0.73 0.74 0.81 0.87 0.98 0.90 -9.83%
P/EPS 10.33 9.16 12.54 29.38 10.62 10.38 10.48 -0.95%
EY 9.68 10.92 7.97 3.40 9.42 9.63 9.54 0.97%
DY 1.34 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.93 0.90 0.97 1.08 1.08 1.17 1.10 -10.54%

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