[KERJAYA] QoQ Cumulative 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- 103.83%
YoY- 566.68%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 233,217 798,694 569,878 379,411 185,930 78,974 60,370 146.00%
PBT 38,870 133,157 99,006 65,215 32,041 22,301 15,665 83.18%
Tax -9,893 -33,330 -25,158 -16,892 -8,364 -6,162 -4,282 74.67%
NP 28,977 99,827 73,848 48,323 23,677 16,139 11,383 86.33%
-
NP to SH 28,851 99,624 73,751 48,261 23,677 16,139 11,383 85.79%
-
Tax Rate 25.45% 25.03% 25.41% 25.90% 26.10% 27.63% 27.33% -
Total Cost 204,240 698,867 496,030 331,088 162,253 62,835 48,987 158.81%
-
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 13,047 - - 2,729 2,725 -
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 3.56% 17.85% 15.59% 14.28% 8.81% 14.91% 11.09% -
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 45.43 214.68 174.71 161.64 152.97 86.81 66.45 -22.37%
EPS 5.62 26.78 22.61 20.56 19.48 17.74 12.53 -41.37%
DPS 0.00 4.00 4.00 0.00 0.00 3.00 3.00 -
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 18.47 63.25 45.13 30.05 14.72 6.25 4.78 146.03%
EPS 2.28 7.89 5.84 3.82 1.88 1.28 0.90 85.73%
DPS 0.00 1.18 1.03 0.00 0.00 0.22 0.22 -
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 5.77 1.01 1.32 1.26 1.12 1.88 2.41 78.87%
P/EPS 46.62 8.10 10.17 9.87 8.78 9.19 12.77 136.90%
EY 2.15 12.34 9.83 10.13 11.39 10.88 7.83 -57.72%
DY 0.00 1.84 1.74 0.00 0.00 1.84 1.87 -
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 7.04 1.16 1.25 1.36 1.36 1.96 2.41 104.21%
P/EPS 56.94 9.34 9.64 10.70 10.68 9.58 12.77 170.65%
EY 1.76 10.71 10.37 9.35 9.37 10.44 7.83 -62.99%
DY 0.00 1.60 1.83 0.00 0.00 1.76 1.87 -
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