[KIANJOO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.68%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,731,108 1,684,034 1,601,893 1,494,279 1,422,076 1,363,613 1,334,784 18.94%
PBT 147,572 145,542 162,651 173,111 164,137 158,680 144,029 1.63%
Tax -25,765 -26,461 -26,611 -24,915 -21,515 -24,833 -19,601 20.01%
NP 121,807 119,081 136,040 148,196 142,622 133,847 124,428 -1.41%
-
NP to SH 119,089 114,874 131,314 143,516 137,102 129,392 120,910 -1.00%
-
Tax Rate 17.46% 18.18% 16.36% 14.39% 13.11% 15.65% 13.61% -
Total Cost 1,609,301 1,564,953 1,465,853 1,346,083 1,279,454 1,229,766 1,210,356 20.93%
-
Net Worth 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,137,069 10.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,883 8,883 8,883 - - - - -
Div Payout % 7.46% 7.73% 6.76% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,323,620 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,137,069 10.66%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.04% 7.07% 8.49% 9.92% 10.03% 9.82% 9.32% -
ROE 9.00% 8.89% 10.12% 11.22% 11.35% 10.99% 10.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 389.74 379.14 360.65 336.42 320.17 307.00 300.51 18.94%
EPS 26.81 25.86 29.56 32.31 30.87 29.13 27.22 -1.00%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.92 2.88 2.72 2.65 2.56 10.66%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 389.74 379.14 360.65 336.42 320.17 307.00 300.51 18.94%
EPS 26.81 25.86 29.56 32.31 30.87 29.13 27.22 -1.00%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.92 2.88 2.72 2.65 2.56 10.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.02 3.14 3.30 3.10 3.15 3.08 2.93 -
P/RPS 0.77 0.83 0.92 0.92 0.98 1.00 0.97 -14.27%
P/EPS 11.26 12.14 11.16 9.59 10.21 10.57 10.76 3.07%
EY 8.88 8.24 8.96 10.42 9.80 9.46 9.29 -2.96%
DY 0.66 0.64 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.13 1.08 1.16 1.16 1.14 -7.76%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 18/05/16 14/03/16 18/11/15 18/08/15 20/05/15 25/02/15 -
Price 2.90 3.14 3.14 3.36 3.00 3.05 2.93 -
P/RPS 0.74 0.83 0.87 1.00 0.94 0.99 0.97 -16.52%
P/EPS 10.82 12.14 10.62 10.40 9.72 10.47 10.76 0.37%
EY 9.25 8.24 9.42 9.62 10.29 9.55 9.29 -0.28%
DY 0.69 0.64 0.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.08 1.17 1.10 1.15 1.14 -10.21%

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