[KIANJOO] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -37.31%
YoY- -44.73%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,840,495 1,852,555 1,838,889 1,773,783 1,723,307 1,721,285 1,717,714 4.72%
PBT 53,491 67,217 76,471 89,875 132,246 157,768 155,800 -51.06%
Tax 12,994 8,564 6,556 -30,083 -27,665 -26,535 -27,896 -
NP 66,485 75,781 83,027 59,792 104,581 131,233 127,904 -35.42%
-
NP to SH 72,226 82,789 89,958 69,470 110,817 135,183 128,611 -32.00%
-
Tax Rate -24.29% -12.74% -8.57% 33.47% 20.92% 16.82% 17.91% -
Total Cost 1,774,010 1,776,774 1,755,862 1,713,991 1,618,726 1,590,052 1,589,810 7.60%
-
Net Worth 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1,421,336 1.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 17,766 17,766 17,766 17,766 17,766 17,766 17,766 0.00%
Div Payout % 24.60% 21.46% 19.75% 25.57% 16.03% 13.14% 13.81% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1,421,336 1.87%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.61% 4.09% 4.52% 3.37% 6.07% 7.62% 7.45% -
ROE 4.94% 5.67% 6.14% 4.86% 7.77% 9.42% 9.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 414.37 417.08 414.01 399.35 387.99 387.53 386.73 4.72%
EPS 16.26 18.64 20.25 15.64 24.95 30.44 28.96 -32.01%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 3.29 3.29 3.30 3.22 3.21 3.23 3.20 1.87%
Adjusted Per Share Value based on latest NOSH - 444,167
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 414.37 417.08 414.01 399.35 387.99 387.53 386.73 4.72%
EPS 16.26 18.64 20.25 15.64 24.95 30.44 28.96 -32.01%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 3.29 3.29 3.30 3.22 3.21 3.23 3.20 1.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.69 2.74 3.00 3.02 2.94 2.99 2.93 -
P/RPS 0.65 0.66 0.72 0.76 0.76 0.77 0.76 -9.92%
P/EPS 16.54 14.70 14.81 19.31 11.78 9.82 10.12 38.87%
EY 6.04 6.80 6.75 5.18 8.49 10.18 9.88 -28.03%
DY 1.49 1.46 1.33 1.32 1.36 1.34 1.37 5.77%
P/NAPS 0.82 0.83 0.91 0.94 0.92 0.93 0.92 -7.40%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 22/02/18 23/11/17 24/08/17 22/05/17 23/02/17 -
Price 2.62 2.80 2.89 3.00 2.98 2.99 2.99 -
P/RPS 0.63 0.67 0.70 0.75 0.77 0.77 0.77 -12.55%
P/EPS 16.11 15.02 14.27 19.18 11.94 9.82 10.33 34.59%
EY 6.21 6.66 7.01 5.21 8.37 10.18 9.68 -25.67%
DY 1.53 1.43 1.38 1.33 1.34 1.34 1.34 9.26%
P/NAPS 0.80 0.85 0.88 0.93 0.93 0.93 0.93 -9.57%

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