[KERJAYA] QoQ Cumulative 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- 97.14%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 185,930 78,974 60,370 38,676 15,448 62,246 47,003 149.91%
PBT 32,041 22,301 15,665 9,809 4,960 20,392 15,167 64.56%
Tax -8,364 -6,162 -4,282 -2,570 -1,288 -5,332 -3,962 64.48%
NP 23,677 16,139 11,383 7,239 3,672 15,060 11,205 64.59%
-
NP to SH 23,677 16,139 11,383 7,239 3,672 15,060 11,205 64.59%
-
Tax Rate 26.10% 27.63% 27.33% 26.20% 25.97% 26.15% 26.12% -
Total Cost 162,253 62,835 48,987 31,437 11,776 47,186 35,798 173.62%
-
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 2,725 - - 2,721 2,721 -
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 8.81% 14.91% 11.09% 7.32% 3.75% 16.12% 12.47% -
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 152.97 86.81 66.45 42.63 17.04 68.61 51.81 105.67%
EPS 19.48 17.74 12.53 7.98 4.05 16.60 12.35 35.46%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
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 14.67 6.23 4.76 3.05 1.22 4.91 3.71 149.84%
EPS 1.87 1.27 0.90 0.57 0.29 1.19 0.88 65.21%
DPS 0.00 0.22 0.22 0.00 0.00 0.21 0.21 -
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 1.12 1.88 2.41 3.73 9.16 1.44 2.47 -40.94%
P/EPS 8.78 9.19 12.77 19.92 38.52 5.96 10.36 -10.43%
EY 11.39 10.88 7.83 5.02 2.60 16.77 9.65 11.67%
DY 0.00 1.84 1.87 0.00 0.00 3.03 2.34 -
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 1.36 1.96 2.41 2.74 9.63 2.01 2.12 -25.59%
P/EPS 10.68 9.58 12.77 14.66 40.49 8.31 8.91 12.82%
EY 9.37 10.44 7.83 6.82 2.47 12.03 11.23 -11.36%
DY 0.00 1.76 1.87 0.00 0.00 2.17 2.73 -
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