[KIANJOO] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KIANJOO] KIAN JOO CAN FACTORY BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 69.59%
YoY- 26.52%
Quarter Report
Latest QR
Upcoming QR
KIANJOO's Result
KIANJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,337,712 1,344,472 1,288,403 1,141,557 982,062 950,010 851,532 7.81%
PBT 20,697 53,671 119,595 134,177 105,095 124,672 98,382 -22.87%
Tax -4,565 -17,129 -14,942 -22,100 -16,786 -25,352 -18,907 -21.08%
NP 16,132 36,542 104,653 112,077 88,309 99,320 79,475 -23.32%
-
NP to SH 19,065 43,062 102,203 107,835 85,229 94,535 73,869 -20.19%
-
Tax Rate 22.06% 31.91% 12.49% 16.47% 15.97% 20.33% 19.22% -
Total Cost 1,321,580 1,307,930 1,183,750 1,029,480 893,753 850,690 772,057 9.36%
-
Net Worth 1,470,195 1,430,220 1,385,803 1,279,203 1,092,652 1,017,144 923,868 8.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,470,195 1,430,220 1,385,803 1,279,203 1,092,652 1,017,144 923,868 8.04%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.21% 2.72% 8.12% 9.82% 8.99% 10.45% 9.33% -
ROE 1.30% 3.01% 7.37% 8.43% 7.80% 9.29% 8.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 301.17 302.69 290.07 257.01 221.10 213.89 191.71 7.81%
EPS 4.29 9.69 23.01 24.28 19.19 21.28 16.63 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.22 3.12 2.88 2.46 2.29 2.08 8.04%
Adjusted Per Share Value based on latest NOSH - 444,167
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 301.17 302.69 290.07 257.01 221.10 213.89 191.71 7.81%
EPS 4.29 9.69 23.01 24.28 19.19 21.28 16.63 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.22 3.12 2.88 2.46 2.29 2.08 8.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.50 3.02 2.80 3.10 2.98 3.14 2.40 -
P/RPS 0.83 1.00 0.97 1.21 1.35 1.47 1.25 -6.59%
P/EPS 58.24 31.15 12.17 12.77 15.53 14.75 14.43 26.16%
EY 1.72 3.21 8.22 7.83 6.44 6.78 6.93 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.94 0.90 1.08 1.21 1.37 1.15 -6.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 16/11/16 18/11/15 19/11/14 26/11/13 20/11/12 -
Price 2.18 3.00 2.81 3.36 3.00 3.21 2.22 -
P/RPS 0.72 0.99 0.97 1.31 1.36 1.50 1.16 -7.63%
P/EPS 50.79 30.94 12.21 13.84 15.63 15.08 13.35 24.93%
EY 1.97 3.23 8.19 7.23 6.40 6.63 7.49 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.93 0.90 1.17 1.22 1.40 1.07 -7.73%

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