[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 57.25%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 379,411 185,930 78,974 60,370 38,676 15,448 62,246 234.04%
PBT 65,215 32,041 22,301 15,665 9,809 4,960 20,392 117.21%
Tax -16,892 -8,364 -6,162 -4,282 -2,570 -1,288 -5,332 115.85%
NP 48,323 23,677 16,139 11,383 7,239 3,672 15,060 117.70%
-
NP to SH 48,261 23,677 16,139 11,383 7,239 3,672 15,060 117.51%
-
Tax Rate 25.90% 26.10% 27.63% 27.33% 26.20% 25.97% 26.15% -
Total Cost 331,088 162,253 62,835 48,987 31,437 11,776 47,186 266.94%
-
Net Worth 338,014 268,614 108,260 102,655 98,878 97,919 93,444 135.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,729 2,725 - - 2,721 -
Div Payout % - - 16.91% 23.94% - - 18.07% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 338,014 268,614 108,260 102,655 98,878 97,919 93,444 135.82%
NOSH 234,732 121,545 90,975 90,845 90,714 90,666 90,722 88.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.74% 12.73% 20.44% 18.86% 18.72% 23.77% 24.19% -
ROE 14.28% 8.81% 14.91% 11.09% 7.32% 3.75% 16.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 161.64 152.97 86.81 66.45 42.63 17.04 68.61 77.14%
EPS 20.56 19.48 17.74 12.53 7.98 4.05 16.60 15.34%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 1.44 2.21 1.19 1.13 1.09 1.08 1.03 25.05%
Adjusted Per Share Value based on latest NOSH - 90,877
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.05 14.72 6.25 4.78 3.06 1.22 4.93 234.04%
EPS 3.82 1.88 1.28 0.90 0.57 0.29 1.19 117.76%
DPS 0.00 0.00 0.22 0.22 0.00 0.00 0.22 -
NAPS 0.2677 0.2127 0.0857 0.0813 0.0783 0.0775 0.074 135.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.03 1.71 1.63 1.60 1.59 1.56 0.99 -
P/RPS 1.26 1.12 1.88 2.41 3.73 9.16 1.44 -8.52%
P/EPS 9.87 8.78 9.19 12.77 19.92 38.52 5.96 40.01%
EY 10.13 11.39 10.88 7.83 5.02 2.60 16.77 -28.56%
DY 0.00 0.00 1.84 1.87 0.00 0.00 3.03 -
P/NAPS 1.41 0.77 1.37 1.42 1.46 1.44 0.96 29.24%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 -
Price 2.20 2.08 1.70 1.60 1.17 1.64 1.38 -
P/RPS 1.36 1.36 1.96 2.41 2.74 9.63 2.01 -22.94%
P/EPS 10.70 10.68 9.58 12.77 14.66 40.49 8.31 18.37%
EY 9.35 9.37 10.44 7.83 6.82 2.47 12.03 -15.47%
DY 0.00 0.00 1.76 1.87 0.00 0.00 2.17 -
P/NAPS 1.53 0.94 1.43 1.42 1.07 1.52 1.34 9.25%

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