[KIANJOO] YoY Quarter 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- -75.97%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 445,308 431,642 428,071 345,930 317,101 300,618 266,771 8.91%
PBT 11,638 20,892 18,924 36,033 21,382 38,512 33,706 -16.23%
Tax -3,067 -5,075 -6,436 -6,586 -1,354 -6,618 -5,218 -8.47%
NP 8,571 15,817 12,488 29,447 20,028 31,894 28,488 -18.13%
-
NP to SH 11,271 18,440 11,868 28,308 19,826 30,431 27,294 -13.69%
-
Tax Rate 26.35% 24.29% 34.01% 18.28% 6.33% 17.18% 15.48% -
Total Cost 436,737 415,825 415,583 316,483 297,073 268,724 238,283 10.62%
-
Net Worth 1,461,311 1,434,661 1,292,528 1,177,044 1,057,119 1,003,819 932,752 7.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,461,311 1,434,661 1,292,528 1,177,044 1,057,119 1,003,819 932,752 7.76%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.92% 3.66% 2.92% 8.51% 6.32% 10.61% 10.68% -
ROE 0.77% 1.29% 0.92% 2.41% 1.88% 3.03% 2.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 100.26 97.18 96.38 77.88 71.39 67.68 60.06 8.91%
EPS 2.54 4.15 2.67 6.37 4.46 6.85 6.14 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.23 2.91 2.65 2.38 2.26 2.10 7.76%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 100.26 97.18 96.38 77.88 71.39 67.68 60.06 8.91%
EPS 2.54 4.15 2.67 6.37 4.46 6.85 6.14 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.23 2.91 2.65 2.38 2.26 2.10 7.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.74 2.99 3.14 3.08 3.29 2.38 2.02 -
P/RPS 2.73 3.08 3.26 3.95 4.61 3.52 3.36 -3.39%
P/EPS 107.98 72.02 117.52 48.33 73.71 34.74 32.87 21.91%
EY 0.93 1.39 0.85 2.07 1.36 2.88 3.04 -17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.08 1.16 1.38 1.05 0.96 -2.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 18/05/16 20/05/15 30/05/14 21/05/13 17/05/12 -
Price 2.80 2.99 3.14 3.05 3.27 2.66 1.89 -
P/RPS 2.79 3.08 3.26 3.92 4.58 3.93 3.15 -2.00%
P/EPS 110.34 72.02 117.52 47.86 73.26 38.83 30.76 23.71%
EY 0.91 1.39 0.85 2.09 1.37 2.58 3.25 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 1.08 1.15 1.37 1.18 0.90 -0.94%

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