[KERJAYA] QoQ 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- 397.83%
YoY- 544.8%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 228,816 190,467 193,481 185,930 18,604 21,694 23,228 356.35%
PBT 34,151 33,791 33,174 32,041 6,636 5,856 4,849 265.25%
Tax -8,172 -8,266 -8,528 -8,364 -1,880 -1,712 -1,282 241.86%
NP 25,979 25,525 24,646 23,677 4,756 4,144 3,567 273.47%
-
NP to SH 25,873 25,489 24,584 23,677 4,756 4,144 3,567 272.46%
-
Tax Rate 23.93% 24.46% 25.71% 26.10% 28.33% 29.23% 26.44% -
Total Cost 202,837 164,942 168,835 162,253 13,848 17,550 19,661 370.56%
-
Net Worth 762,093 734,772 500,720 268,614 108,839 102,691 98,932 287.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 20,269 - - - - - -
Div Payout % - 79.52% - - - - - -
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 762,093 734,772 500,720 268,614 108,839 102,691 98,932 287.63%
NOSH 508,062 506,739 347,722 121,545 91,461 90,877 90,763 213.62%
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 11.35% 13.40% 12.74% 12.73% 25.56% 19.10% 15.36% -
ROE 3.39% 3.47% 4.91% 8.81% 4.37% 4.04% 3.61% -
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 45.04 37.59 55.64 152.97 20.34 23.87 25.59 45.52%
EPS 5.09 5.03 7.07 19.48 5.20 4.56 3.93 18.72%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 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 18.12 15.08 15.32 14.72 1.47 1.72 1.84 356.26%
EPS 2.05 2.02 1.95 1.88 0.38 0.33 0.28 274.78%
DPS 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6035 0.5819 0.3965 0.2127 0.0862 0.0813 0.0783 287.78%
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 4.82 6.12 3.65 1.12 8.01 6.70 6.21 -15.47%
P/EPS 42.61 45.73 28.71 8.78 31.35 35.09 40.46 3.49%
EY 2.35 2.19 3.48 11.39 3.19 2.85 2.47 -3.25%
DY 0.00 1.74 0.00 0.00 0.00 0.00 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 5.55 5.80 3.95 1.36 8.36 6.70 4.57 13.76%
P/EPS 49.09 43.34 31.12 10.68 32.69 35.09 29.77 39.36%
EY 2.04 2.31 3.21 9.37 3.06 2.85 3.36 -28.19%
DY 0.00 1.83 0.00 0.00 0.00 0.00 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