[KIANJOO] QoQ Cumulative 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- 98.99%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 872,539 431,642 1,717,714 1,288,403 866,946 428,071 1,601,893 -33.32%
PBT 39,834 20,892 155,800 119,595 63,387 18,924 162,651 -60.88%
Tax -10,835 -5,075 -27,896 -14,942 -11,066 -6,436 -26,611 -45.09%
NP 28,999 15,817 127,904 104,653 52,321 12,488 136,040 -64.34%
-
NP to SH 33,568 18,440 128,611 102,203 51,362 11,868 131,314 -59.75%
-
Tax Rate 27.20% 24.29% 17.91% 12.49% 17.46% 34.01% 16.36% -
Total Cost 843,540 415,825 1,589,810 1,183,750 814,625 415,583 1,465,853 -30.83%
-
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 2.35% 1.29% 9.05% 7.37% 3.88% 0.92% 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 196.44 97.18 386.73 290.07 195.18 96.38 360.65 -33.32%
EPS 7.56 4.15 28.96 23.01 11.56 2.67 29.56 -59.74%
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 196.44 97.18 386.73 290.07 195.18 96.38 360.65 -33.32%
EPS 7.56 4.15 28.96 23.01 11.56 2.67 29.56 -59.74%
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 1.50 3.08 0.76 0.97 1.55 3.26 0.92 38.56%
P/EPS 38.90 72.02 10.12 12.17 26.12 117.52 11.16 130.06%
EY 2.57 1.39 9.88 8.22 3.83 0.85 8.96 -56.54%
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 1.52 3.08 0.77 0.97 1.49 3.26 0.87 45.10%
P/EPS 39.43 72.02 10.33 12.21 25.08 117.52 10.62 139.96%
EY 2.54 1.39 9.68 8.19 3.99 0.85 9.42 -58.29%
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