[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1.92%
YoY- 566.68%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 932,868 798,694 759,837 758,822 743,720 78,974 80,493 411.36%
PBT 155,480 133,157 132,008 130,430 128,164 22,301 20,886 280.78%
Tax -39,572 -33,330 -33,544 -33,784 -33,456 -6,162 -5,709 263.11%
NP 115,908 99,827 98,464 96,646 94,708 16,139 15,177 287.33%
-
NP to SH 115,404 99,624 98,334 96,522 94,708 16,139 15,177 286.20%
-
Tax Rate 25.45% 25.03% 25.41% 25.90% 26.10% 27.63% 27.33% -
Total Cost 816,960 698,867 661,373 662,176 649,012 62,835 65,316 438.00%
-
Net Worth 811,113 558,059 472,971 338,014 268,614 108,260 102,655 296.20%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 14,881 17,396 - - 2,729 3,633 -
Div Payout % - 14.94% 17.69% - - 16.91% 23.94% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 811,113 558,059 472,971 338,014 268,614 108,260 102,655 296.20%
NOSH 513,362 372,039 326,187 234,732 121,545 90,975 90,845 216.92%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.42% 12.50% 12.96% 12.74% 12.73% 20.44% 18.86% -
ROE 14.23% 17.85% 20.79% 28.56% 35.26% 14.91% 14.78% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 181.72 214.68 232.94 323.27 611.89 86.81 88.60 61.35%
EPS 22.48 26.78 30.15 41.12 77.92 17.74 16.71 21.84%
DPS 0.00 4.00 5.33 0.00 0.00 3.00 4.00 -
NAPS 1.58 1.50 1.45 1.44 2.21 1.19 1.13 25.01%
Adjusted Per Share Value based on latest NOSH - 347,722
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 73.88 63.25 60.18 60.09 58.90 6.25 6.37 411.61%
EPS 9.14 7.89 7.79 7.64 7.50 1.28 1.20 286.64%
DPS 0.00 1.18 1.38 0.00 0.00 0.22 0.29 -
NAPS 0.6424 0.442 0.3746 0.2677 0.2127 0.0857 0.0813 296.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.62 2.17 2.30 2.03 1.71 1.63 1.60 -
P/RPS 1.44 1.01 0.99 0.63 0.28 1.88 1.81 -14.12%
P/EPS 11.65 8.10 7.63 4.94 2.19 9.19 9.58 13.91%
EY 8.58 12.34 13.11 20.26 45.57 10.88 10.44 -12.25%
DY 0.00 1.84 2.32 0.00 0.00 1.84 2.50 -
P/NAPS 1.66 1.45 1.59 1.41 0.77 1.37 1.42 10.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 -
Price 3.20 2.50 2.18 2.20 2.08 1.70 1.60 -
P/RPS 1.76 1.16 0.94 0.68 0.34 1.96 1.81 -1.84%
P/EPS 14.23 9.34 7.23 5.35 2.67 9.58 9.58 30.15%
EY 7.02 10.71 13.83 18.69 37.46 10.44 10.44 -23.22%
DY 0.00 1.60 2.45 0.00 0.00 1.76 2.50 -
P/NAPS 2.03 1.67 1.50 1.53 0.94 1.43 1.42 26.87%

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