[KIANJOO] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.97%
YoY- -38.76%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,826,826 1,832,129 1,840,495 1,852,555 1,838,889 1,773,783 1,723,307 3.95%
PBT 24,375 43,498 53,491 67,217 76,471 89,875 132,246 -67.51%
Tax -13,931 19,120 12,994 8,564 6,556 -30,083 -27,665 -36.62%
NP 10,444 62,618 66,485 75,781 83,027 59,792 104,581 -78.38%
-
NP to SH 17,166 65,870 72,226 82,789 89,958 69,470 110,817 -71.05%
-
Tax Rate 57.15% -43.96% -24.29% -12.74% -8.57% 33.47% 20.92% -
Total Cost 1,816,382 1,769,511 1,774,010 1,776,774 1,755,862 1,713,991 1,618,726 7.96%
-
Net Worth 1,456,870 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 17,766 17,766 17,766 17,766 17,766 17,766 -
Div Payout % - 26.97% 24.60% 21.46% 19.75% 25.57% 16.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,456,870 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1.44%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.57% 3.42% 3.61% 4.09% 4.52% 3.37% 6.07% -
ROE 1.18% 4.48% 4.94% 5.67% 6.14% 4.86% 7.77% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 411.29 412.49 414.37 417.08 414.01 399.35 387.99 3.95%
EPS 3.86 14.83 16.26 18.64 20.25 15.64 24.95 -71.08%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 3.28 3.31 3.29 3.29 3.30 3.22 3.21 1.44%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 411.29 412.49 414.37 417.08 414.01 399.35 387.99 3.95%
EPS 3.86 14.83 16.26 18.64 20.25 15.64 24.95 -71.08%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 4.00 -
NAPS 3.28 3.31 3.29 3.29 3.30 3.22 3.21 1.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.64 2.50 2.69 2.74 3.00 3.02 2.94 -
P/RPS 0.64 0.61 0.65 0.66 0.72 0.76 0.76 -10.79%
P/EPS 68.31 16.86 16.54 14.70 14.81 19.31 11.78 221.73%
EY 1.46 5.93 6.04 6.80 6.75 5.18 8.49 -68.97%
DY 0.00 1.60 1.49 1.46 1.33 1.32 1.36 -
P/NAPS 0.80 0.76 0.82 0.83 0.91 0.94 0.92 -8.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 21/08/18 24/05/18 22/02/18 23/11/17 24/08/17 -
Price 3.04 2.18 2.62 2.80 2.89 3.00 2.98 -
P/RPS 0.74 0.53 0.63 0.67 0.70 0.75 0.77 -2.60%
P/EPS 78.66 14.70 16.11 15.02 14.27 19.18 11.94 250.22%
EY 1.27 6.80 6.21 6.66 7.01 5.21 8.37 -71.45%
DY 0.00 1.83 1.53 1.43 1.38 1.33 1.34 -
P/NAPS 0.93 0.66 0.80 0.85 0.88 0.93 0.93 0.00%

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