[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 46.71%
YoY- 544.8%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 798,694 569,878 379,411 185,930 78,974 60,370 38,676 645.83%
PBT 133,157 99,006 65,215 32,041 22,301 15,665 9,809 464.58%
Tax -33,330 -25,158 -16,892 -8,364 -6,162 -4,282 -2,570 447.72%
NP 99,827 73,848 48,323 23,677 16,139 11,383 7,239 470.50%
-
NP to SH 99,624 73,751 48,261 23,677 16,139 11,383 7,239 469.73%
-
Tax Rate 25.03% 25.41% 25.90% 26.10% 27.63% 27.33% 26.20% -
Total Cost 698,867 496,030 331,088 162,253 62,835 48,987 31,437 683.22%
-
Net Worth 558,059 472,971 338,014 268,614 108,260 102,655 98,878 215.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,881 13,047 - - 2,729 2,725 - -
Div Payout % 14.94% 17.69% - - 16.91% 23.94% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 558,059 472,971 338,014 268,614 108,260 102,655 98,878 215.33%
NOSH 372,039 326,187 234,732 121,545 90,975 90,845 90,714 155.12%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.50% 12.96% 12.74% 12.73% 20.44% 18.86% 18.72% -
ROE 17.85% 15.59% 14.28% 8.81% 14.91% 11.09% 7.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 214.68 174.71 161.64 152.97 86.81 66.45 42.63 192.36%
EPS 26.78 22.61 20.56 19.48 17.74 12.53 7.98 123.32%
DPS 4.00 4.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.50 1.45 1.44 2.21 1.19 1.13 1.09 23.60%
Adjusted Per Share Value based on latest NOSH - 121,545
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.03 44.97 29.94 14.67 6.23 4.76 3.05 646.18%
EPS 7.86 5.82 3.81 1.87 1.27 0.90 0.57 470.48%
DPS 1.17 1.03 0.00 0.00 0.22 0.22 0.00 -
NAPS 0.4404 0.3732 0.2667 0.212 0.0854 0.081 0.078 215.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.17 2.30 2.03 1.71 1.63 1.60 1.59 -
P/RPS 1.01 1.32 1.26 1.12 1.88 2.41 3.73 -57.97%
P/EPS 8.10 10.17 9.87 8.78 9.19 12.77 19.92 -44.96%
EY 12.34 9.83 10.13 11.39 10.88 7.83 5.02 81.64%
DY 1.84 1.74 0.00 0.00 1.84 1.87 0.00 -
P/NAPS 1.45 1.59 1.41 0.77 1.37 1.42 1.46 -0.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 -
Price 2.50 2.18 2.20 2.08 1.70 1.60 1.17 -
P/RPS 1.16 1.25 1.36 1.36 1.96 2.41 2.74 -43.47%
P/EPS 9.34 9.64 10.70 10.68 9.58 12.77 14.66 -25.85%
EY 10.71 10.37 9.35 9.37 10.44 7.83 6.82 34.91%
DY 1.60 1.83 0.00 0.00 1.76 1.87 0.00 -
P/NAPS 1.67 1.50 1.53 0.94 1.43 1.42 1.07 34.37%

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