[KIANJOO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 124.63%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 428,071 1,601,893 1,141,557 737,731 345,930 1,334,784 982,062 -42.48%
PBT 18,924 162,651 134,177 78,466 36,033 144,029 105,095 -68.07%
Tax -6,436 -26,611 -22,100 -11,912 -6,586 -19,601 -16,786 -47.19%
NP 12,488 136,040 112,077 66,554 29,447 124,428 88,309 -72.82%
-
NP to SH 11,868 131,314 107,835 63,587 28,308 120,910 85,229 -73.10%
-
Tax Rate 34.01% 16.36% 16.47% 15.18% 18.28% 13.61% 15.97% -
Total Cost 415,583 1,465,853 1,029,480 671,177 316,483 1,210,356 893,753 -39.95%
-
Net Worth 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,141,511 1,092,652 11.83%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 8,883 - - - - - -
Div Payout % - 6.76% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,141,511 1,092,652 11.83%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.92% 8.49% 9.82% 9.02% 8.51% 9.32% 8.99% -
ROE 0.92% 10.12% 8.43% 5.26% 2.41% 10.59% 7.80% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.38 360.65 257.01 166.09 77.88 300.51 221.10 -42.48%
EPS 2.67 29.56 24.28 14.32 6.37 27.22 19.19 -73.11%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.92 2.88 2.72 2.65 2.57 2.46 11.83%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.38 360.65 257.01 166.09 77.88 300.51 221.10 -42.48%
EPS 2.67 29.56 24.28 14.32 6.37 27.22 19.19 -73.11%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.92 2.88 2.72 2.65 2.57 2.46 11.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.14 3.30 3.10 3.15 3.08 2.93 2.98 -
P/RPS 3.26 0.92 1.21 1.90 3.95 0.97 1.35 79.89%
P/EPS 117.52 11.16 12.77 22.00 48.33 10.76 15.53 284.96%
EY 0.85 8.96 7.83 4.54 2.07 9.29 6.44 -74.04%
DY 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.08 1.16 1.16 1.14 1.21 -7.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 14/03/16 18/11/15 18/08/15 20/05/15 25/02/15 19/11/14 -
Price 3.14 3.14 3.36 3.00 3.05 2.93 3.00 -
P/RPS 3.26 0.87 1.31 1.81 3.92 0.97 1.36 79.01%
P/EPS 117.52 10.62 13.84 20.96 47.86 10.76 15.63 283.32%
EY 0.85 9.42 7.23 4.77 2.09 9.29 6.40 -73.93%
DY 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.17 1.10 1.15 1.14 1.22 -7.79%

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