[KIANJOO] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 3.67%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,721,285 1,717,714 1,748,739 1,731,108 1,684,034 1,601,893 1,494,279 9.87%
PBT 157,768 155,800 148,069 147,572 145,542 162,651 173,111 -5.99%
Tax -26,535 -27,896 -19,453 -25,765 -26,461 -26,611 -24,915 4.28%
NP 131,233 127,904 128,616 121,807 119,081 136,040 148,196 -7.77%
-
NP to SH 135,183 128,611 125,682 119,089 114,874 131,314 143,516 -3.90%
-
Tax Rate 16.82% 17.91% 13.14% 17.46% 18.18% 16.36% 14.39% -
Total Cost 1,590,052 1,589,810 1,620,123 1,609,301 1,564,953 1,465,853 1,346,083 11.73%
-
Net Worth 1,434,661 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 1,279,203 7.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 17,766 17,766 8,883 8,883 8,883 8,883 - -
Div Payout % 13.14% 13.81% 7.07% 7.46% 7.73% 6.76% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,434,661 1,421,336 1,385,803 1,323,620 1,292,528 1,296,969 1,279,203 7.93%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.62% 7.45% 7.35% 7.04% 7.07% 8.49% 9.92% -
ROE 9.42% 9.05% 9.07% 9.00% 8.89% 10.12% 11.22% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 387.53 386.73 393.71 389.74 379.14 360.65 336.42 9.87%
EPS 30.44 28.96 28.30 26.81 25.86 29.56 32.31 -3.89%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 3.23 3.20 3.12 2.98 2.91 2.92 2.88 7.93%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 387.53 386.73 393.71 389.74 379.14 360.65 336.42 9.87%
EPS 30.44 28.96 28.30 26.81 25.86 29.56 32.31 -3.89%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 3.23 3.20 3.12 2.98 2.91 2.92 2.88 7.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.99 2.93 2.80 3.02 3.14 3.30 3.10 -
P/RPS 0.77 0.76 0.71 0.77 0.83 0.92 0.92 -11.17%
P/EPS 9.82 10.12 9.90 11.26 12.14 11.16 9.59 1.59%
EY 10.18 9.88 10.11 8.88 8.24 8.96 10.42 -1.54%
DY 1.34 1.37 0.71 0.66 0.64 0.61 0.00 -
P/NAPS 0.93 0.92 0.90 1.01 1.08 1.13 1.08 -9.47%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 23/02/17 16/11/16 19/08/16 18/05/16 14/03/16 18/11/15 -
Price 2.99 2.99 2.81 2.90 3.14 3.14 3.36 -
P/RPS 0.77 0.77 0.71 0.74 0.83 0.87 1.00 -15.97%
P/EPS 9.82 10.33 9.93 10.82 12.14 10.62 10.40 -3.75%
EY 10.18 9.68 10.07 9.25 8.24 9.42 9.62 3.84%
DY 1.34 1.34 0.71 0.69 0.64 0.64 0.00 -
P/NAPS 0.93 0.93 0.90 0.97 1.08 1.08 1.17 -14.17%

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