[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 35.08%
YoY- 517.29%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 703,362 473,421 233,217 798,694 569,878 379,411 185,930 142.58%
PBT 127,682 86,138 38,870 133,157 99,006 65,215 32,041 151.14%
Tax -30,623 -23,823 -9,893 -33,330 -25,158 -16,892 -8,364 137.36%
NP 97,059 62,315 28,977 99,827 73,848 48,323 23,677 155.91%
-
NP to SH 96,161 61,750 28,851 99,624 73,751 48,261 23,677 154.33%
-
Tax Rate 23.98% 27.66% 25.45% 25.03% 25.41% 25.90% 26.10% -
Total Cost 606,303 411,106 204,240 698,867 496,030 331,088 162,253 140.61%
-
Net Worth 805,788 835,984 811,113 558,059 472,971 338,014 268,614 107.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 29,349 - - 14,881 13,047 - - -
Div Payout % 30.52% - - 14.94% 17.69% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 805,788 835,984 811,113 558,059 472,971 338,014 268,614 107.86%
NOSH 533,634 512,873 513,362 372,039 326,187 234,732 121,545 167.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.80% 13.16% 12.42% 12.50% 12.96% 12.74% 12.73% -
ROE 11.93% 7.39% 3.56% 17.85% 15.59% 14.28% 8.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 131.81 92.31 45.43 214.68 174.71 161.64 152.97 -9.44%
EPS 18.02 12.04 5.62 26.78 22.61 20.56 19.48 -5.05%
DPS 5.50 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 1.51 1.63 1.58 1.50 1.45 1.44 2.21 -22.40%
Adjusted Per Share Value based on latest NOSH - 508,062
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.70 37.49 18.47 63.25 45.13 30.05 14.72 142.63%
EPS 7.62 4.89 2.28 7.89 5.84 3.82 1.88 153.99%
DPS 2.32 0.00 0.00 1.18 1.03 0.00 0.00 -
NAPS 0.6381 0.6621 0.6424 0.442 0.3746 0.2677 0.2127 107.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.66 3.26 2.62 2.17 2.30 2.03 1.71 -
P/RPS 2.78 3.53 5.77 1.01 1.32 1.26 1.12 83.22%
P/EPS 20.31 27.08 46.62 8.10 10.17 9.87 8.78 74.81%
EY 4.92 3.69 2.15 12.34 9.83 10.13 11.39 -42.82%
DY 1.50 0.00 0.00 1.84 1.74 0.00 0.00 -
P/NAPS 2.42 2.00 1.66 1.45 1.59 1.41 0.77 114.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 -
Price 4.02 3.72 3.20 2.50 2.18 2.20 2.08 -
P/RPS 3.05 4.03 7.04 1.16 1.25 1.36 1.36 71.24%
P/EPS 22.31 30.90 56.94 9.34 9.64 10.70 10.68 63.33%
EY 4.48 3.24 1.76 10.71 10.37 9.35 9.37 -38.82%
DY 1.37 0.00 0.00 1.60 1.83 0.00 0.00 -
P/NAPS 2.66 2.28 2.03 1.67 1.50 1.53 0.94 99.93%

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