[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.47%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 78,974 80,493 77,352 61,792 62,246 62,670 60,136 19.86%
PBT 22,301 20,886 19,618 19,840 20,392 20,222 20,198 6.80%
Tax -6,162 -5,709 -5,140 -5,152 -5,332 -5,282 -5,410 9.03%
NP 16,139 15,177 14,478 14,688 15,060 14,940 14,788 5.98%
-
NP to SH 16,139 15,177 14,478 14,688 15,060 14,940 14,788 5.98%
-
Tax Rate 27.63% 27.33% 26.20% 25.97% 26.15% 26.12% 26.78% -
Total Cost 62,835 65,316 62,874 47,104 47,186 47,730 45,348 24.21%
-
Net Worth 108,260 102,655 98,878 97,919 93,444 89,821 88,909 13.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,729 3,633 - - 2,721 3,629 - -
Div Payout % 16.91% 23.94% - - 18.07% 24.29% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 108,260 102,655 98,878 97,919 93,444 89,821 88,909 13.98%
NOSH 90,975 90,845 90,714 90,666 90,722 90,728 90,723 0.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.44% 18.86% 18.72% 23.77% 24.19% 23.84% 24.59% -
ROE 14.91% 14.78% 14.64% 15.00% 16.12% 16.63% 16.63% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.81 88.60 85.27 68.15 68.61 69.07 66.28 19.64%
EPS 17.74 16.71 15.96 16.20 16.60 16.47 16.30 5.78%
DPS 3.00 4.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.19 1.13 1.09 1.08 1.03 0.99 0.98 13.77%
Adjusted Per Share Value based on latest NOSH - 90,666
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.23 6.35 6.10 4.88 4.91 4.95 4.75 19.76%
EPS 1.27 1.20 1.14 1.16 1.19 1.18 1.17 5.60%
DPS 0.22 0.29 0.00 0.00 0.21 0.29 0.00 -
NAPS 0.0854 0.081 0.078 0.0773 0.0737 0.0709 0.0702 13.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.63 1.60 1.59 1.56 0.99 1.28 0.92 -
P/RPS 1.88 1.81 1.86 2.29 1.44 1.85 1.39 22.23%
P/EPS 9.19 9.58 9.96 9.63 5.96 7.77 5.64 38.34%
EY 10.88 10.44 10.04 10.38 16.77 12.86 17.72 -27.69%
DY 1.84 2.50 0.00 0.00 3.03 3.13 0.00 -
P/NAPS 1.37 1.42 1.46 1.44 0.96 1.29 0.94 28.45%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 -
Price 1.70 1.60 1.17 1.64 1.38 1.10 0.95 -
P/RPS 1.96 1.81 1.37 2.41 2.01 1.59 1.43 23.31%
P/EPS 9.58 9.58 7.33 10.12 8.31 6.68 5.83 39.12%
EY 10.44 10.44 13.64 9.88 12.03 14.97 17.16 -28.13%
DY 1.76 2.50 0.00 0.00 2.17 3.64 0.00 -
P/NAPS 1.43 1.42 1.07 1.52 1.34 1.11 0.97 29.44%

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