[KERJAYA] QoQ TTM 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- 58.15%
YoY- 283.5%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 845,981 798,694 588,482 419,709 249,456 78,974 75,613 399.50%
PBT 139,986 133,157 105,642 77,707 49,382 22,301 20,890 255.02%
Tax -34,859 -33,330 -27,038 -20,484 -13,238 -6,162 -5,652 235.93%
NP 105,127 99,827 78,604 57,223 36,144 16,139 15,238 261.97%
-
NP to SH 104,797 99,623 78,506 57,161 36,144 16,139 15,238 261.21%
-
Tax Rate 24.90% 25.03% 25.59% 26.36% 26.81% 27.63% 27.06% -
Total Cost 740,854 698,867 509,878 362,486 213,312 62,835 60,375 431.19%
-
Net Worth 513,362 762,093 734,772 500,720 268,614 108,839 102,691 192.08%
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 20,269 20,269 - - - - -
Div Payout % 19.34% 20.35% 25.82% - - - - -
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 513,362 762,093 734,772 500,720 268,614 108,839 102,691 192.08%
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 12.43% 12.50% 13.36% 13.63% 14.49% 20.44% 20.15% -
ROE 20.41% 13.07% 10.68% 11.42% 13.46% 14.83% 14.84% -
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 164.79 157.20 116.13 120.70 205.24 86.35 83.20 57.64%
EPS 20.41 19.61 15.49 16.44 29.74 17.65 16.77 13.97%
DPS 3.95 3.99 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.45 1.44 2.21 1.19 1.13 -7.81%
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 66.76 63.03 46.44 33.12 19.69 6.23 5.97 399.33%
EPS 8.27 7.86 6.20 4.51 2.85 1.27 1.20 261.72%
DPS 1.60 1.60 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.6014 0.5798 0.3951 0.212 0.0859 0.081 192.16%
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 1.59 1.38 1.98 1.68 0.83 1.89 1.92 -11.80%
P/EPS 12.83 11.07 14.85 12.35 5.75 9.24 9.54 21.81%
EY 7.79 9.04 6.74 8.10 17.39 10.83 10.48 -17.92%
DY 1.51 1.84 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.45 1.59 1.41 0.77 1.37 1.42 50.37%
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 3.18 2.50 2.18 2.20 2.08 1.70 1.60 -
P/RPS 1.93 1.59 1.88 1.82 1.01 1.97 1.92 0.34%
P/EPS 15.58 12.75 14.07 13.38 6.99 9.63 9.54 38.63%
EY 6.42 7.84 7.11 7.47 14.30 10.38 10.48 -27.84%
DY 1.24 1.60 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.67 1.50 1.53 0.94 1.43 1.42 71.08%

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