[KERJAYA] QoQ 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- 3.83%
YoY- 589.21%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 233,217 228,816 190,467 193,481 185,930 18,604 21,694 386.39%
PBT 38,870 34,151 33,791 33,174 32,041 6,636 5,856 252.78%
Tax -9,893 -8,172 -8,266 -8,528 -8,364 -1,880 -1,712 221.67%
NP 28,977 25,979 25,525 24,646 23,677 4,756 4,144 265.23%
-
NP to SH 28,851 25,873 25,489 24,584 23,677 4,756 4,144 264.17%
-
Tax Rate 25.45% 23.93% 24.46% 25.71% 26.10% 28.33% 29.23% -
Total Cost 204,240 202,837 164,942 168,835 162,253 13,848 17,550 412.77%
-
Net Worth 811,113 762,093 734,772 500,720 268,614 108,839 102,691 296.11%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 20,269 - - - - -
Div Payout % - - 79.52% - - - - -
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 811,113 762,093 734,772 500,720 268,614 108,839 102,691 296.11%
NOSH 513,362 508,062 506,739 347,722 121,545 91,461 90,877 216.85%
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% 11.35% 13.40% 12.74% 12.73% 25.56% 19.10% -
ROE 3.56% 3.39% 3.47% 4.91% 8.81% 4.37% 4.04% -
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 45.04 37.59 55.64 152.97 20.34 23.87 53.51%
EPS 5.62 5.09 5.03 7.07 19.48 5.20 4.56 14.93%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
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 18.12 15.08 15.32 14.72 1.47 1.72 386.03%
EPS 2.28 2.05 2.02 1.95 1.88 0.38 0.33 262.32%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6035 0.5819 0.3965 0.2127 0.0862 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 4.82 6.12 3.65 1.12 8.01 6.70 -9.47%
P/EPS 46.62 42.61 45.73 28.71 8.78 31.35 35.09 20.83%
EY 2.15 2.35 2.19 3.48 11.39 3.19 2.85 -17.11%
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
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 5.55 5.80 3.95 1.36 8.36 6.70 3.35%
P/EPS 56.94 49.09 43.34 31.12 10.68 32.69 35.09 38.04%
EY 1.76 2.04 2.31 3.21 9.37 3.06 2.85 -27.46%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
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