[KERJAYA] QoQ Annualized Quarter 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- 1.88%
YoY- 547.9%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 946,842 932,868 798,694 759,837 758,822 743,720 78,974 424.62%
PBT 172,276 155,480 133,157 132,008 130,430 128,164 22,301 291.26%
Tax -47,646 -39,572 -33,330 -33,544 -33,784 -33,456 -6,162 291.51%
NP 124,630 115,908 99,827 98,464 96,646 94,708 16,139 291.17%
-
NP to SH 123,500 115,404 99,624 98,334 96,522 94,708 16,139 288.80%
-
Tax Rate 27.66% 25.45% 25.03% 25.41% 25.90% 26.10% 27.63% -
Total Cost 822,212 816,960 698,867 661,373 662,176 649,012 62,835 456.16%
-
Net Worth 835,984 811,113 558,059 472,971 338,014 268,614 108,260 291.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 14,881 17,396 - - 2,729 -
Div Payout % - - 14.94% 17.69% - - 16.91% -
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 835,984 811,113 558,059 472,971 338,014 268,614 108,260 291.16%
NOSH 512,873 513,362 372,039 326,187 234,732 121,545 90,975 217.09%
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 13.16% 12.42% 12.50% 12.96% 12.74% 12.73% 20.44% -
ROE 14.77% 14.23% 17.85% 20.79% 28.56% 35.26% 14.91% -
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 184.62 181.72 214.68 232.94 323.27 611.89 86.81 65.45%
EPS 24.08 22.48 26.78 30.15 41.12 77.92 17.74 22.61%
DPS 0.00 0.00 4.00 5.33 0.00 0.00 3.00 -
NAPS 1.63 1.58 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 74.98 73.88 63.25 60.18 60.09 58.90 6.25 424.84%
EPS 9.78 9.14 7.89 7.79 7.64 7.50 1.28 288.41%
DPS 0.00 0.00 1.18 1.38 0.00 0.00 0.22 -
NAPS 0.6621 0.6424 0.442 0.3746 0.2677 0.2127 0.0857 291.29%
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 1.77 1.44 1.01 0.99 0.63 0.28 1.88 -3.94%
P/EPS 13.54 11.65 8.10 7.63 4.94 2.19 9.19 29.51%
EY 7.39 8.58 12.34 13.11 20.26 45.57 10.88 -22.74%
DY 0.00 0.00 1.84 2.32 0.00 0.00 1.84 -
P/NAPS 2.00 1.66 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 3.20 2.50 2.18 2.20 2.08 1.70 -
P/RPS 2.02 1.76 1.16 0.94 0.68 0.34 1.96 2.03%
P/EPS 15.45 14.23 9.34 7.23 5.35 2.67 9.58 37.56%
EY 6.47 7.02 10.71 13.83 18.69 37.46 10.44 -27.33%
DY 0.00 0.00 1.60 2.45 0.00 0.00 1.76 -
P/NAPS 2.28 2.03 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