[KIANJOO] QoQ Cumulative 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- -90.96%
YoY- -58.08%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative 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 1,288,403 866,946 428,071 1,601,893 1,141,557 737,731 75.22%
PBT 155,800 119,595 63,387 18,924 162,651 134,177 78,466 57.64%
Tax -27,896 -14,942 -11,066 -6,436 -26,611 -22,100 -11,912 75.89%
NP 127,904 104,653 52,321 12,488 136,040 112,077 66,554 54.26%
-
NP to SH 128,611 102,203 51,362 11,868 131,314 107,835 63,587 59.59%
-
Tax Rate 17.91% 12.49% 17.46% 34.01% 16.36% 16.47% 15.18% -
Total Cost 1,589,810 1,183,750 814,625 415,583 1,465,853 1,029,480 671,177 77.22%
-
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% 7.37% 3.88% 0.92% 10.12% 8.43% 5.26% -
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 386.73 290.07 195.18 96.38 360.65 257.01 166.09 75.22%
EPS 28.96 23.01 11.56 2.67 29.56 24.28 14.32 59.57%
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 386.73 290.07 195.18 96.38 360.65 257.01 166.09 75.22%
EPS 28.96 23.01 11.56 2.67 29.56 24.28 14.32 59.57%
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 0.97 1.55 3.26 0.92 1.21 1.90 -45.56%
P/EPS 10.12 12.17 26.12 117.52 11.16 12.77 22.00 -40.26%
EY 9.88 8.22 3.83 0.85 8.96 7.83 4.54 67.53%
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 0.97 1.49 3.26 0.87 1.31 1.81 -43.28%
P/EPS 10.33 12.21 25.08 117.52 10.62 13.84 20.96 -37.47%
EY 9.68 8.19 3.99 0.85 9.42 7.23 4.77 59.94%
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