[KERJAYA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 37.34%
YoY- 415.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 899,379 845,981 798,694 588,482 419,709 249,456 78,974 406.93%
PBT 154,452 139,986 133,157 105,642 77,707 49,382 22,301 263.76%
Tax -40,286 -34,859 -33,330 -27,038 -20,484 -13,238 -6,162 250.04%
NP 114,166 105,127 99,827 78,604 57,223 36,144 16,139 268.94%
-
NP to SH 113,456 104,797 99,623 78,506 57,161 36,144 16,139 267.40%
-
Tax Rate 26.08% 24.90% 25.03% 25.59% 26.36% 26.81% 27.63% -
Total Cost 785,213 740,854 698,867 509,878 362,486 213,312 62,835 439.33%
-
Net Worth 835,311 513,362 762,093 734,772 500,720 268,614 108,839 289.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 20,269 20,269 20,269 20,269 - - - -
Div Payout % 17.87% 19.34% 20.35% 25.82% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 835,311 513,362 762,093 734,772 500,720 268,614 108,839 289.56%
NOSH 512,461 513,362 508,062 506,739 347,722 121,545 91,461 215.79%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.69% 12.43% 12.50% 13.36% 13.63% 14.49% 20.44% -
ROE 13.58% 20.41% 13.07% 10.68% 11.42% 13.46% 14.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 175.50 164.79 157.20 116.13 120.70 205.24 86.35 60.52%
EPS 22.14 20.41 19.61 15.49 16.44 29.74 17.65 16.32%
DPS 4.00 3.95 3.99 4.00 0.00 0.00 0.00 -
NAPS 1.63 1.00 1.50 1.45 1.44 2.21 1.19 23.36%
Adjusted Per Share Value based on latest NOSH - 506,739
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.97 66.76 63.03 46.44 33.12 19.69 6.23 407.03%
EPS 8.95 8.27 7.86 6.20 4.51 2.85 1.27 268.01%
DPS 1.60 1.60 1.60 1.60 0.00 0.00 0.00 -
NAPS 0.6592 0.4051 0.6014 0.5798 0.3951 0.212 0.0859 289.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.26 2.62 2.17 2.30 2.03 1.71 1.63 -
P/RPS 1.86 1.59 1.38 1.98 1.68 0.83 1.89 -1.06%
P/EPS 14.72 12.83 11.07 14.85 12.35 5.75 9.24 36.44%
EY 6.79 7.79 9.04 6.74 8.10 17.39 10.83 -26.76%
DY 1.23 1.51 1.84 1.74 0.00 0.00 0.00 -
P/NAPS 2.00 2.62 1.45 1.59 1.41 0.77 1.37 28.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 -
Price 3.72 3.18 2.50 2.18 2.20 2.08 1.70 -
P/RPS 2.12 1.93 1.59 1.88 1.82 1.01 1.97 5.01%
P/EPS 16.80 15.58 12.75 14.07 13.38 6.99 9.63 44.96%
EY 5.95 6.42 7.84 7.11 7.47 14.30 10.38 -31.01%
DY 1.08 1.24 1.60 1.83 0.00 0.00 0.00 -
P/NAPS 2.28 3.18 1.67 1.50 1.53 0.94 1.43 36.51%

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