[KIANJOO] QoQ TTM 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- -12.52%
YoY- -11.22%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,717,714 1,748,739 1,731,108 1,684,034 1,601,893 1,494,279 1,422,076 13.35%
PBT 155,800 148,069 147,572 145,542 162,651 173,111 164,137 -3.40%
Tax -27,896 -19,453 -25,765 -26,461 -26,611 -24,915 -21,515 18.81%
NP 127,904 128,616 121,807 119,081 136,040 148,196 142,622 -6.97%
-
NP to SH 128,611 125,682 119,089 114,874 131,314 143,516 137,102 -4.15%
-
Tax Rate 17.91% 13.14% 17.46% 18.18% 16.36% 14.39% 13.11% -
Total Cost 1,589,810 1,620,123 1,609,301 1,564,953 1,465,853 1,346,083 1,279,454 15.50%
-
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 8,883 8,883 8,883 - - -
Div Payout % 13.81% 7.07% 7.46% 7.73% 6.76% - - -
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 7.45% 7.35% 7.04% 7.07% 8.49% 9.92% 10.03% -
ROE 9.05% 9.07% 9.00% 8.89% 10.12% 11.22% 11.35% -
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 386.73 393.71 389.74 379.14 360.65 336.42 320.17 13.35%
EPS 28.96 28.30 26.81 25.86 29.56 32.31 30.87 -4.15%
DPS 4.00 2.00 2.00 2.00 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 386.73 393.71 389.74 379.14 360.65 336.42 320.17 13.35%
EPS 28.96 28.30 26.81 25.86 29.56 32.31 30.87 -4.15%
DPS 4.00 2.00 2.00 2.00 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 0.76 0.71 0.77 0.83 0.92 0.92 0.98 -15.52%
P/EPS 10.12 9.90 11.26 12.14 11.16 9.59 10.21 -0.58%
EY 9.88 10.11 8.88 8.24 8.96 10.42 9.80 0.54%
DY 1.37 0.71 0.66 0.64 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 0.77 0.71 0.74 0.83 0.87 1.00 0.94 -12.39%
P/EPS 10.33 9.93 10.82 12.14 10.62 10.40 9.72 4.12%
EY 9.68 10.07 9.25 8.24 9.42 9.62 10.29 -3.97%
DY 1.34 0.71 0.69 0.64 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