[KIANJOO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 108.9%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,337,712 874,145 445,308 1,838,889 1,344,472 872,539 431,642 112.41%
PBT 20,697 16,583 11,638 76,472 53,671 39,834 20,892 -0.62%
Tax -4,565 -4,127 -3,067 6,556 -17,129 -10,835 -5,075 -6.81%
NP 16,132 12,456 8,571 83,028 36,542 28,999 15,817 1.32%
-
NP to SH 19,065 15,927 11,271 89,958 43,062 33,568 18,440 2.24%
-
Tax Rate 22.06% 24.89% 26.35% -8.57% 31.91% 27.20% 24.29% -
Total Cost 1,321,580 861,689 436,737 1,755,861 1,307,930 843,540 415,825 116.01%
-
Net Worth 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 17,766 - - - -
Div Payout % - - - 19.75% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1,434,661 1.64%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.21% 1.42% 1.92% 4.52% 2.72% 3.32% 3.66% -
ROE 1.30% 1.09% 0.77% 6.14% 3.01% 2.35% 1.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 301.17 196.81 100.26 414.01 302.69 196.44 97.18 112.41%
EPS 4.29 3.59 2.54 20.25 9.69 7.56 4.15 2.23%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.29 3.30 3.22 3.21 3.23 1.64%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 301.17 196.81 100.26 414.01 302.69 196.44 97.18 112.41%
EPS 4.29 3.59 2.54 20.25 9.69 7.56 4.15 2.23%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.29 3.30 3.22 3.21 3.23 1.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.50 2.69 2.74 3.00 3.02 2.94 2.99 -
P/RPS 0.83 1.37 2.73 0.72 1.00 1.50 3.08 -58.24%
P/EPS 58.24 75.02 107.98 14.81 31.15 38.90 72.02 -13.19%
EY 1.72 1.33 0.93 6.75 3.21 2.57 1.39 15.24%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.83 0.91 0.94 0.92 0.93 -12.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 21/08/18 24/05/18 22/02/18 23/11/17 24/08/17 22/05/17 -
Price 2.18 2.62 2.80 2.89 3.00 2.98 2.99 -
P/RPS 0.72 1.33 2.79 0.70 0.99 1.52 3.08 -62.01%
P/EPS 50.79 73.07 110.34 14.27 30.94 39.43 72.02 -20.75%
EY 1.97 1.37 0.91 7.01 3.23 2.54 1.39 26.14%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.85 0.88 0.93 0.93 0.93 -20.42%

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