[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 41.78%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 569,878 379,411 185,930 78,974 60,370 38,676 15,448 1000.91%
PBT 99,006 65,215 32,041 22,301 15,665 9,809 4,960 631.84%
Tax -25,158 -16,892 -8,364 -6,162 -4,282 -2,570 -1,288 621.36%
NP 73,848 48,323 23,677 16,139 11,383 7,239 3,672 635.50%
-
NP to SH 73,751 48,261 23,677 16,139 11,383 7,239 3,672 634.85%
-
Tax Rate 25.41% 25.90% 26.10% 27.63% 27.33% 26.20% 25.97% -
Total Cost 496,030 331,088 162,253 62,835 48,987 31,437 11,776 1102.39%
-
Net Worth 472,971 338,014 268,614 108,260 102,655 98,878 97,919 184.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,047 - - 2,729 2,725 - - -
Div Payout % 17.69% - - 16.91% 23.94% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 472,971 338,014 268,614 108,260 102,655 98,878 97,919 184.92%
NOSH 326,187 234,732 121,545 90,975 90,845 90,714 90,666 134.24%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.96% 12.74% 12.73% 20.44% 18.86% 18.72% 23.77% -
ROE 15.59% 14.28% 8.81% 14.91% 11.09% 7.32% 3.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 174.71 161.64 152.97 86.81 66.45 42.63 17.04 369.95%
EPS 22.61 20.56 19.48 17.74 12.53 7.98 4.05 213.71%
DPS 4.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.45 1.44 2.21 1.19 1.13 1.09 1.08 21.63%
Adjusted Per Share Value based on latest NOSH - 91,461
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.97 29.94 14.67 6.23 4.76 3.05 1.22 1000.32%
EPS 5.82 3.81 1.87 1.27 0.90 0.57 0.29 634.47%
DPS 1.03 0.00 0.00 0.22 0.22 0.00 0.00 -
NAPS 0.3732 0.2667 0.212 0.0854 0.081 0.078 0.0773 184.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.30 2.03 1.71 1.63 1.60 1.59 1.56 -
P/RPS 1.32 1.26 1.12 1.88 2.41 3.73 9.16 -72.41%
P/EPS 10.17 9.87 8.78 9.19 12.77 19.92 38.52 -58.74%
EY 9.83 10.13 11.39 10.88 7.83 5.02 2.60 142.10%
DY 1.74 0.00 0.00 1.84 1.87 0.00 0.00 -
P/NAPS 1.59 1.41 0.77 1.37 1.42 1.46 1.44 6.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.18 2.20 2.08 1.70 1.60 1.17 1.64 -
P/RPS 1.25 1.36 1.36 1.96 2.41 2.74 9.63 -74.26%
P/EPS 9.64 10.70 10.68 9.58 12.77 14.66 40.49 -61.48%
EY 10.37 9.35 9.37 10.44 7.83 6.82 2.47 159.56%
DY 1.83 0.00 0.00 1.76 1.87 0.00 0.00 -
P/NAPS 1.50 1.53 0.94 1.43 1.42 1.07 1.52 -0.87%

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