[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 88.77%
YoY- -7.7%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 793,909 2,969,603 2,276,109 1,509,070 743,946 2,818,466 2,145,998 -48.43%
PBT 54,229 220,697 144,880 97,507 51,021 203,500 161,512 -51.66%
Tax -14,173 -57,064 -42,511 -29,417 -14,398 -61,050 -45,972 -54.33%
NP 40,056 163,633 102,369 68,090 36,623 142,450 115,540 -50.61%
-
NP to SH 38,272 153,617 97,004 64,507 34,173 132,628 108,045 -49.90%
-
Tax Rate 26.14% 25.86% 29.34% 30.17% 28.22% 30.00% 28.46% -
Total Cost 753,853 2,805,970 2,173,740 1,440,980 707,323 2,676,016 2,030,458 -48.31%
-
Net Worth 1,668,266 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 11.51%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 23,988 17,872 13,552 37,788 18,400 129,514 63,069 -47.47%
Div Payout % 62.68% 11.63% 13.97% 58.58% 53.85% 97.65% 58.37% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,668,266 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 11.51%
NOSH 1,090,370 1,089,810 1,067,150 1,064,471 1,051,476 1,037,777 1,033,923 3.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.05% 5.51% 4.50% 4.51% 4.92% 5.05% 5.38% -
ROE 2.29% 38.10% 9.09% 4.21% 2.29% 9.00% 7.63% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 72.81 272.49 213.29 141.77 70.75 271.59 207.56 -50.22%
EPS 3.51 3.53 5.12 6.06 3.25 12.78 10.45 -51.64%
DPS 2.20 1.64 1.27 3.55 1.75 12.48 6.10 -49.30%
NAPS 1.53 0.37 1.00 1.44 1.42 1.42 1.37 7.63%
Adjusted Per Share Value based on latest NOSH - 1,079,501
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.18 68.00 52.12 34.56 17.04 64.54 49.14 -48.43%
EPS 0.88 3.52 2.22 1.48 0.78 3.04 2.47 -49.71%
DPS 0.55 0.41 0.31 0.87 0.42 2.97 1.44 -47.32%
NAPS 0.382 0.0923 0.2444 0.351 0.3419 0.3375 0.3244 11.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.05 4.18 4.23 4.23 4.27 4.22 4.20 -
P/RPS 5.67 1.53 1.98 2.98 6.04 1.55 2.02 98.86%
P/EPS 115.38 29.65 46.53 69.80 131.38 33.02 40.19 101.86%
EY 0.87 3.37 2.15 1.43 0.76 3.03 2.49 -50.36%
DY 0.14 0.39 0.30 0.84 0.41 2.96 1.45 -78.92%
P/NAPS 4.05 11.30 4.23 2.94 3.01 2.97 3.07 20.26%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 26/11/15 -
Price 4.17 4.07 4.20 4.30 4.23 4.36 4.24 -
P/RPS 5.83 1.49 1.97 3.03 5.98 1.61 2.04 101.25%
P/EPS 118.80 28.87 46.20 70.96 130.15 34.12 40.57 104.54%
EY 0.84 3.46 2.16 1.41 0.77 2.93 2.46 -51.11%
DY 0.13 0.40 0.30 0.83 0.41 2.86 1.44 -79.84%
P/NAPS 4.17 11.00 4.20 2.99 2.98 3.07 3.09 22.09%

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