[KERJAYA] QoQ Cumulative 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- 52.82%
YoY- 547.9%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 473,421 233,217 798,694 569,878 379,411 185,930 78,974 230.35%
PBT 86,138 38,870 133,157 99,006 65,215 32,041 22,301 146.37%
Tax -23,823 -9,893 -33,330 -25,158 -16,892 -8,364 -6,162 146.53%
NP 62,315 28,977 99,827 73,848 48,323 23,677 16,139 146.32%
-
NP to SH 61,750 28,851 99,624 73,751 48,261 23,677 16,139 144.82%
-
Tax Rate 27.66% 25.45% 25.03% 25.41% 25.90% 26.10% 27.63% -
Total Cost 411,106 204,240 698,867 496,030 331,088 162,253 62,835 250.21%
-
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 13,047 - - 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 7.39% 3.56% 17.85% 15.59% 14.28% 8.81% 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 92.31 45.43 214.68 174.71 161.64 152.97 86.81 4.18%
EPS 12.04 5.62 26.78 22.61 20.56 19.48 17.74 -22.78%
DPS 0.00 0.00 4.00 4.00 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 37.36 18.40 63.03 44.97 29.94 14.67 6.23 230.43%
EPS 4.87 2.28 7.86 5.82 3.81 1.87 1.27 145.19%
DPS 0.00 0.00 1.17 1.03 0.00 0.00 0.22 -
NAPS 0.6597 0.6401 0.4404 0.3732 0.2667 0.212 0.0854 291.26%
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 3.53 5.77 1.01 1.32 1.26 1.12 1.88 52.25%
P/EPS 27.08 46.62 8.10 10.17 9.87 8.78 9.19 105.67%
EY 3.69 2.15 12.34 9.83 10.13 11.39 10.88 -51.39%
DY 0.00 0.00 1.84 1.74 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 4.03 7.04 1.16 1.25 1.36 1.36 1.96 61.76%
P/EPS 30.90 56.94 9.34 9.64 10.70 10.68 9.58 118.45%
EY 3.24 1.76 10.71 10.37 9.35 9.37 10.44 -54.19%
DY 0.00 0.00 1.60 1.83 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