[KIANJOO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.66%
YoY- 55.38%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,838,889 1,344,472 872,539 431,642 1,717,714 1,288,403 866,946 64.85%
PBT 76,472 53,671 39,834 20,892 155,800 119,595 63,387 13.28%
Tax 6,556 -17,129 -10,835 -5,075 -27,896 -14,942 -11,066 -
NP 83,028 36,542 28,999 15,817 127,904 104,653 52,321 35.93%
-
NP to SH 89,958 43,062 33,568 18,440 128,611 102,203 51,362 45.15%
-
Tax Rate -8.57% 31.91% 27.20% 24.29% 17.91% 12.49% 17.46% -
Total Cost 1,755,861 1,307,930 843,540 415,825 1,589,810 1,183,750 814,625 66.62%
-
Net Worth 1,465,753 1,430,220 1,425,778 1,434,661 1,421,336 1,385,803 1,323,620 7.01%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,766 - - - 17,766 - - -
Div Payout % 19.75% - - - 13.81% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,465,753 1,430,220 1,425,778 1,434,661 1,421,336 1,385,803 1,323,620 7.01%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.52% 2.72% 3.32% 3.66% 7.45% 8.12% 6.04% -
ROE 6.14% 3.01% 2.35% 1.29% 9.05% 7.37% 3.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 414.01 302.69 196.44 97.18 386.73 290.07 195.18 64.86%
EPS 20.25 9.69 7.56 4.15 28.96 23.01 11.56 45.16%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.30 3.22 3.21 3.23 3.20 3.12 2.98 7.01%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 414.01 302.69 196.44 97.18 386.73 290.07 195.18 64.86%
EPS 20.25 9.69 7.56 4.15 28.96 23.01 11.56 45.16%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.30 3.22 3.21 3.23 3.20 3.12 2.98 7.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.00 3.02 2.94 2.99 2.93 2.80 3.02 -
P/RPS 0.72 1.00 1.50 3.08 0.76 0.97 1.55 -39.93%
P/EPS 14.81 31.15 38.90 72.02 10.12 12.17 26.12 -31.42%
EY 6.75 3.21 2.57 1.39 9.88 8.22 3.83 45.75%
DY 1.33 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.91 0.94 0.92 0.93 0.92 0.90 1.01 -6.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 22/05/17 23/02/17 16/11/16 19/08/16 -
Price 2.89 3.00 2.98 2.99 2.99 2.81 2.90 -
P/RPS 0.70 0.99 1.52 3.08 0.77 0.97 1.49 -39.48%
P/EPS 14.27 30.94 39.43 72.02 10.33 12.21 25.08 -31.26%
EY 7.01 3.23 2.54 1.39 9.68 8.19 3.99 45.45%
DY 1.38 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 0.88 0.93 0.93 0.93 0.93 0.90 0.97 -6.26%

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