[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.43%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 743,720 78,974 80,493 77,352 61,792 62,246 62,670 419.49%
PBT 128,164 22,301 20,886 19,618 19,840 20,392 20,222 242.08%
Tax -33,456 -6,162 -5,709 -5,140 -5,152 -5,332 -5,282 241.95%
NP 94,708 16,139 15,177 14,478 14,688 15,060 14,940 242.13%
-
NP to SH 94,708 16,139 15,177 14,478 14,688 15,060 14,940 242.13%
-
Tax Rate 26.10% 27.63% 27.33% 26.20% 25.97% 26.15% 26.12% -
Total Cost 649,012 62,835 65,316 62,874 47,104 47,186 47,730 468.78%
-
Net Worth 268,614 108,260 102,655 98,878 97,919 93,444 89,821 107.43%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 2,729 3,633 - - 2,721 3,629 -
Div Payout % - 16.91% 23.94% - - 18.07% 24.29% -
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 268,614 108,260 102,655 98,878 97,919 93,444 89,821 107.43%
NOSH 121,545 90,975 90,845 90,714 90,666 90,722 90,728 21.50%
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 12.73% 20.44% 18.86% 18.72% 23.77% 24.19% 23.84% -
ROE 35.26% 14.91% 14.78% 14.64% 15.00% 16.12% 16.63% -
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 611.89 86.81 88.60 85.27 68.15 68.61 69.07 327.57%
EPS 77.92 17.74 16.71 15.96 16.20 16.60 16.47 181.55%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 2.21 1.19 1.13 1.09 1.08 1.03 0.99 70.72%
Adjusted Per Share Value based on latest NOSH - 90,763
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 58.69 6.23 6.35 6.10 4.88 4.91 4.95 419.18%
EPS 7.47 1.27 1.20 1.14 1.16 1.19 1.18 241.82%
DPS 0.00 0.22 0.29 0.00 0.00 0.21 0.29 -
NAPS 0.212 0.0854 0.081 0.078 0.0773 0.0737 0.0709 107.41%
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 1.71 1.63 1.60 1.59 1.56 0.99 1.28 -
P/RPS 0.28 1.88 1.81 1.86 2.29 1.44 1.85 -71.56%
P/EPS 2.19 9.19 9.58 9.96 9.63 5.96 7.77 -56.97%
EY 45.57 10.88 10.44 10.04 10.38 16.77 12.86 132.25%
DY 0.00 1.84 2.50 0.00 0.00 3.03 3.13 -
P/NAPS 0.77 1.37 1.42 1.46 1.44 0.96 1.29 -29.08%
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 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 -
Price 2.08 1.70 1.60 1.17 1.64 1.38 1.10 -
P/RPS 0.34 1.96 1.81 1.37 2.41 2.01 1.59 -64.20%
P/EPS 2.67 9.58 9.58 7.33 10.12 8.31 6.68 -45.70%
EY 37.46 10.44 10.44 13.64 9.88 12.03 14.97 84.21%
DY 0.00 1.76 2.50 0.00 0.00 2.17 3.64 -
P/NAPS 0.94 1.43 1.42 1.07 1.52 1.34 1.11 -10.48%

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