[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 486.83%
YoY- 544.8%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 798,694 759,837 758,822 743,720 78,974 80,493 77,352 370.83%
PBT 133,157 132,008 130,430 128,164 22,301 20,886 19,618 256.41%
Tax -33,330 -33,544 -33,784 -33,456 -6,162 -5,709 -5,140 245.77%
NP 99,827 98,464 96,646 94,708 16,139 15,177 14,478 260.15%
-
NP to SH 99,624 98,334 96,522 94,708 16,139 15,177 14,478 259.66%
-
Tax Rate 25.03% 25.41% 25.90% 26.10% 27.63% 27.33% 26.20% -
Total Cost 698,867 661,373 662,176 649,012 62,835 65,316 62,874 394.43%
-
Net Worth 558,059 472,971 338,014 268,614 108,260 102,655 98,878 215.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,881 17,396 - - 2,729 3,633 - -
Div Payout % 14.94% 17.69% - - 16.91% 23.94% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 558,059 472,971 338,014 268,614 108,260 102,655 98,878 215.33%
NOSH 372,039 326,187 234,732 121,545 90,975 90,845 90,714 155.12%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.50% 12.96% 12.74% 12.73% 20.44% 18.86% 18.72% -
ROE 17.85% 20.79% 28.56% 35.26% 14.91% 14.78% 14.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 214.68 232.94 323.27 611.89 86.81 88.60 85.27 84.55%
EPS 26.78 30.15 41.12 77.92 17.74 16.71 15.96 40.98%
DPS 4.00 5.33 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.50 1.45 1.44 2.21 1.19 1.13 1.09 23.60%
Adjusted Per Share Value based on latest NOSH - 121,545
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.03 59.96 59.88 58.69 6.23 6.35 6.10 371.05%
EPS 7.86 7.76 7.62 7.47 1.27 1.20 1.14 260.13%
DPS 1.17 1.37 0.00 0.00 0.22 0.29 0.00 -
NAPS 0.4404 0.3732 0.2667 0.212 0.0854 0.081 0.078 215.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.17 2.30 2.03 1.71 1.63 1.60 1.59 -
P/RPS 1.01 0.99 0.63 0.28 1.88 1.81 1.86 -33.31%
P/EPS 8.10 7.63 4.94 2.19 9.19 9.58 9.96 -12.81%
EY 12.34 13.11 20.26 45.57 10.88 10.44 10.04 14.66%
DY 1.84 2.32 0.00 0.00 1.84 2.50 0.00 -
P/NAPS 1.45 1.59 1.41 0.77 1.37 1.42 1.46 -0.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 -
Price 2.50 2.18 2.20 2.08 1.70 1.60 1.17 -
P/RPS 1.16 0.94 0.68 0.34 1.96 1.81 1.37 -10.45%
P/EPS 9.34 7.23 5.35 2.67 9.58 9.58 7.33 17.44%
EY 10.71 13.83 18.69 37.46 10.44 10.44 13.64 -14.82%
DY 1.60 2.45 0.00 0.00 1.76 2.50 0.00 -
P/NAPS 1.67 1.50 1.53 0.94 1.43 1.42 1.07 34.37%

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