[KIANJOO] QoQ 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- -49.45%
YoY- -58.08%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
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 429,311 421,457 438,875 428,071 460,336 403,826 391,801 6.25%
PBT 36,205 56,208 44,463 18,924 28,474 55,711 42,433 -9.99%
Tax -12,954 -3,876 -4,630 -6,436 -4,511 -10,188 -5,326 80.37%
NP 23,251 52,332 39,833 12,488 23,963 45,523 37,107 -26.67%
-
NP to SH 26,408 50,841 39,494 11,868 23,479 44,248 35,279 -17.48%
-
Tax Rate 35.78% 6.90% 10.41% 34.01% 15.84% 18.29% 12.55% -
Total Cost 406,060 369,125 399,042 415,583 436,373 358,303 354,694 9.39%
-
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 % 67.28% - - - 37.84% - - -
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 5.42% 12.42% 9.08% 2.92% 5.21% 11.27% 9.47% -
ROE 1.86% 3.67% 2.98% 0.92% 1.81% 3.46% 2.92% -
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 96.66 94.89 98.81 96.38 103.64 90.92 88.21 6.25%
EPS 5.95 11.45 8.89 2.67 5.29 9.96 7.95 -17.49%
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 96.66 94.89 98.81 96.38 103.64 90.92 88.21 6.25%
EPS 5.95 11.45 8.89 2.67 5.29 9.96 7.95 -17.49%
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 3.03 2.95 3.06 3.26 3.18 3.41 3.57 -10.31%
P/EPS 49.28 24.46 33.96 117.52 62.43 31.12 39.66 15.50%
EY 2.03 4.09 2.94 0.85 1.60 3.21 2.52 -13.36%
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 3.09 2.96 2.93 3.26 3.03 3.70 3.40 -6.14%
P/EPS 50.29 24.55 32.61 117.52 59.40 33.73 37.77 20.92%
EY 1.99 4.07 3.07 0.85 1.68 2.96 2.65 -17.31%
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