[KERJAYA] QoQ Annualized 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- 6.34%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 759,837 758,822 743,720 78,974 80,493 77,352 61,792 430.32%
PBT 132,008 130,430 128,164 22,301 20,886 19,618 19,840 252.53%
Tax -33,544 -33,784 -33,456 -6,162 -5,709 -5,140 -5,152 247.49%
NP 98,464 96,646 94,708 16,139 15,177 14,478 14,688 254.30%
-
NP to SH 98,334 96,522 94,708 16,139 15,177 14,478 14,688 253.98%
-
Tax Rate 25.41% 25.90% 26.10% 27.63% 27.33% 26.20% 25.97% -
Total Cost 661,373 662,176 649,012 62,835 65,316 62,874 47,104 479.20%
-
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 17,396 - - 2,729 3,633 - - -
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 20.79% 28.56% 35.26% 14.91% 14.78% 14.64% 15.00% -
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 232.94 323.27 611.89 86.81 88.60 85.27 68.15 126.40%
EPS 30.15 41.12 77.92 17.74 16.71 15.96 16.20 51.13%
DPS 5.33 0.00 0.00 3.00 4.00 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 60.18 60.09 58.90 6.25 6.37 6.13 4.89 430.61%
EPS 7.79 7.64 7.50 1.28 1.20 1.15 1.16 254.71%
DPS 1.38 0.00 0.00 0.22 0.29 0.00 0.00 -
NAPS 0.3746 0.2677 0.2127 0.0857 0.0813 0.0783 0.0775 185.05%
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 0.99 0.63 0.28 1.88 1.81 1.86 2.29 -42.73%
P/EPS 7.63 4.94 2.19 9.19 9.58 9.96 9.63 -14.33%
EY 13.11 20.26 45.57 10.88 10.44 10.04 10.38 16.79%
DY 2.32 0.00 0.00 1.84 2.50 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 0.94 0.68 0.34 1.96 1.81 1.37 2.41 -46.52%
P/EPS 7.23 5.35 2.67 9.58 9.58 7.33 10.12 -20.03%
EY 13.83 18.69 37.46 10.44 10.44 13.64 9.88 25.05%
DY 2.45 0.00 0.00 1.76 2.50 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