[KIANJOO] YoY 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,852,555 1,721,285 1,684,034 1,363,613 1,307,050 1,196,692 1,095,805 9.14%
PBT 67,217 157,768 145,542 158,680 130,262 148,765 136,188 -11.09%
Tax 8,564 -26,535 -26,461 -24,833 -18,389 -16,949 -29,291 -
NP 75,781 131,233 119,081 133,847 111,873 131,816 106,897 -5.56%
-
NP to SH 82,789 135,183 114,874 129,392 107,714 124,038 100,641 -3.20%
-
Tax Rate -12.74% 16.82% 18.18% 15.65% 14.12% 11.39% 21.51% -
Total Cost 1,776,774 1,590,052 1,564,953 1,229,766 1,195,177 1,064,876 988,908 10.25%
-
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 17,766 17,766 8,883 - 55,520 55,520 55,509 -17.28%
Div Payout % 21.46% 13.14% 7.73% - 51.54% 44.76% 55.16% -
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 4.09% 7.62% 7.07% 9.82% 8.56% 11.02% 9.76% -
ROE 5.67% 9.42% 8.89% 10.99% 10.19% 12.36% 10.79% -
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 417.08 387.53 379.14 307.00 294.27 269.42 246.71 9.14%
EPS 18.64 30.44 25.86 29.13 24.25 27.93 22.66 -3.20%
DPS 4.00 4.00 2.00 0.00 12.50 12.50 12.50 -17.28%
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 417.08 387.53 379.14 307.00 294.27 269.42 246.71 9.14%
EPS 18.64 30.44 25.86 29.13 24.25 27.93 22.66 -3.20%
DPS 4.00 4.00 2.00 0.00 12.50 12.50 12.50 -17.28%
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 0.66 0.77 0.83 1.00 1.12 0.88 0.82 -3.55%
P/EPS 14.70 9.82 12.14 10.57 13.57 8.52 8.92 8.67%
EY 6.80 10.18 8.24 9.46 7.37 11.73 11.22 -8.00%
DY 1.46 1.34 0.64 0.00 3.80 5.25 6.19 -21.38%
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 0.67 0.77 0.83 0.99 1.11 0.99 0.77 -2.29%
P/EPS 15.02 9.82 12.14 10.47 13.48 9.53 8.34 10.29%
EY 6.66 10.18 8.24 9.55 7.42 10.50 11.99 -9.33%
DY 1.43 1.34 0.64 0.00 3.82 4.70 6.61 -22.51%
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