[KIANJOO] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 5.96%
YoY- 32.97%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,684,034 1,601,893 1,494,279 1,422,076 1,363,613 1,334,784 1,322,619 17.45%
PBT 145,542 162,651 173,111 164,137 158,680 144,029 127,815 9.03%
Tax -26,461 -26,611 -24,915 -21,515 -24,833 -19,601 -15,087 45.38%
NP 119,081 136,040 148,196 142,622 133,847 124,428 112,728 3.71%
-
NP to SH 114,874 131,314 143,516 137,102 129,392 120,910 109,013 3.54%
-
Tax Rate 18.18% 16.36% 14.39% 13.11% 15.65% 13.61% 11.80% -
Total Cost 1,564,953 1,465,853 1,346,083 1,279,454 1,229,766 1,210,356 1,209,891 18.69%
-
Net Worth 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 11.83%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 8,883 8,883 - - - - 27,760 -53.18%
Div Payout % 7.73% 6.76% - - - - 25.47% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,292,528 1,296,969 1,279,203 1,208,136 1,177,044 1,137,069 1,092,652 11.83%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.07% 8.49% 9.92% 10.03% 9.82% 9.32% 8.52% -
ROE 8.89% 10.12% 11.22% 11.35% 10.99% 10.63% 9.98% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 379.14 360.65 336.42 320.17 307.00 300.51 297.77 17.45%
EPS 25.86 29.56 32.31 30.87 29.13 27.22 24.54 3.55%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 6.25 -53.18%
NAPS 2.91 2.92 2.88 2.72 2.65 2.56 2.46 11.83%
Adjusted Per Share Value based on latest NOSH - 444,167
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 379.14 360.65 336.42 320.17 307.00 300.51 297.77 17.45%
EPS 25.86 29.56 32.31 30.87 29.13 27.22 24.54 3.55%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 6.25 -53.18%
NAPS 2.91 2.92 2.88 2.72 2.65 2.56 2.46 11.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.14 3.30 3.10 3.15 3.08 2.93 2.98 -
P/RPS 0.83 0.92 0.92 0.98 1.00 0.97 1.00 -11.67%
P/EPS 12.14 11.16 9.59 10.21 10.57 10.76 12.14 0.00%
EY 8.24 8.96 10.42 9.80 9.46 9.29 8.24 0.00%
DY 0.64 0.61 0.00 0.00 0.00 0.00 2.10 -54.68%
P/NAPS 1.08 1.13 1.08 1.16 1.16 1.14 1.21 -7.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 14/03/16 18/11/15 18/08/15 20/05/15 25/02/15 19/11/14 -
Price 3.14 3.14 3.36 3.00 3.05 2.93 3.00 -
P/RPS 0.83 0.87 1.00 0.94 0.99 0.97 1.01 -12.25%
P/EPS 12.14 10.62 10.40 9.72 10.47 10.76 12.22 -0.43%
EY 8.24 9.42 9.62 10.29 9.55 9.29 8.18 0.48%
DY 0.64 0.64 0.00 0.00 0.00 0.00 2.08 -54.39%
P/NAPS 1.08 1.08 1.17 1.10 1.15 1.14 1.22 -7.79%

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