[KERJAYA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.75%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 18,604 21,694 23,228 15,448 15,243 16,935 18,611 -0.02%
PBT 6,636 5,856 4,849 4,960 5,225 5,068 6,090 5.87%
Tax -1,880 -1,712 -1,282 -1,288 -1,370 -1,257 -1,648 9.15%
NP 4,756 4,144 3,567 3,672 3,855 3,811 4,442 4.64%
-
NP to SH 4,756 4,144 3,567 3,672 3,855 3,811 4,442 4.64%
-
Tax Rate 28.33% 29.23% 26.44% 25.97% 26.22% 24.80% 27.06% -
Total Cost 13,848 17,550 19,661 11,776 11,388 13,124 14,169 -1.51%
-
Net Worth 108,839 102,691 98,932 97,919 93,427 89,830 88,839 14.45%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 2,722 - -
Div Payout % - - - - - 71.43% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 108,839 102,691 98,932 97,919 93,427 89,830 88,839 14.45%
NOSH 91,461 90,877 90,763 90,666 90,705 90,738 90,653 0.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.56% 19.10% 15.36% 23.77% 25.29% 22.50% 23.87% -
ROE 4.37% 4.04% 3.61% 3.75% 4.13% 4.24% 5.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.34 23.87 25.59 17.04 16.80 18.66 20.53 -0.61%
EPS 5.20 4.56 3.93 4.05 4.25 4.20 4.90 4.02%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.19 1.13 1.09 1.08 1.03 0.99 0.98 13.77%
Adjusted Per Share Value based on latest NOSH - 90,666
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.47 1.72 1.84 1.22 1.21 1.34 1.47 0.00%
EPS 0.38 0.33 0.28 0.29 0.31 0.30 0.35 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.0862 0.0813 0.0783 0.0775 0.074 0.0711 0.0704 14.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.63 1.60 1.59 1.56 0.99 1.28 0.92 -
P/RPS 8.01 6.70 6.21 9.16 5.89 6.86 4.48 47.15%
P/EPS 31.35 35.09 40.46 38.52 23.29 30.48 18.78 40.59%
EY 3.19 2.85 2.47 2.60 4.29 3.28 5.33 -28.91%
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.37 1.42 1.46 1.44 0.96 1.29 0.94 28.45%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 -
Price 1.70 1.60 1.17 1.64 1.38 1.10 0.95 -
P/RPS 8.36 6.70 4.57 9.63 8.21 5.89 4.63 48.12%
P/EPS 32.69 35.09 29.77 40.49 32.47 26.19 19.39 41.51%
EY 3.06 2.85 3.36 2.47 3.08 3.82 5.16 -29.34%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 1.43 1.42 1.07 1.52 1.34 1.11 0.97 29.44%

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