[KERJAYA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.91%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 588,482 419,709 249,456 78,974 75,613 70,854 66,237 327.26%
PBT 105,642 77,707 49,382 22,301 20,890 20,102 21,343 189.59%
Tax -27,038 -20,484 -13,238 -6,162 -5,652 -5,197 -5,563 186.10%
NP 78,604 57,223 36,144 16,139 15,238 14,905 15,780 190.81%
-
NP to SH 78,506 57,161 36,144 16,139 15,238 14,905 15,780 190.57%
-
Tax Rate 25.59% 26.36% 26.81% 27.63% 27.06% 25.85% 26.06% -
Total Cost 509,878 362,486 213,312 62,835 60,375 55,949 50,457 365.44%
-
Net Worth 734,772 500,720 268,614 108,839 102,691 98,932 97,919 281.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 20,269 - - - - 2,722 2,722 279.93%
Div Payout % 25.82% - - - - 18.26% 17.25% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 734,772 500,720 268,614 108,839 102,691 98,932 97,919 281.88%
NOSH 506,739 347,722 121,545 91,461 90,877 90,763 90,666 213.95%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.36% 13.63% 14.49% 20.44% 20.15% 21.04% 23.82% -
ROE 10.68% 11.42% 13.46% 14.83% 14.84% 15.07% 16.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 116.13 120.70 205.24 86.35 83.20 78.06 73.06 36.08%
EPS 15.49 16.44 29.74 17.65 16.77 16.42 17.40 -7.43%
DPS 4.00 0.00 0.00 0.00 0.00 3.00 3.00 21.07%
NAPS 1.45 1.44 2.21 1.19 1.13 1.09 1.08 21.63%
Adjusted Per Share Value based on latest NOSH - 91,461
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.60 33.24 19.76 6.25 5.99 5.61 5.25 326.99%
EPS 6.22 4.53 2.86 1.28 1.21 1.18 1.25 190.61%
DPS 1.61 0.00 0.00 0.00 0.00 0.22 0.22 275.57%
NAPS 0.5819 0.3965 0.2127 0.0862 0.0813 0.0783 0.0775 282.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.30 2.03 1.71 1.63 1.60 1.59 1.56 -
P/RPS 1.98 1.68 0.83 1.89 1.92 2.04 2.14 -5.03%
P/EPS 14.85 12.35 5.75 9.24 9.54 9.68 8.96 39.91%
EY 6.74 8.10 17.39 10.83 10.48 10.33 11.16 -28.48%
DY 1.74 0.00 0.00 0.00 0.00 1.89 1.92 -6.33%
P/NAPS 1.59 1.41 0.77 1.37 1.42 1.46 1.44 6.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.18 2.20 2.08 1.70 1.60 1.17 1.64 -
P/RPS 1.88 1.82 1.01 1.97 1.92 1.50 2.24 -10.99%
P/EPS 14.07 13.38 6.99 9.63 9.54 7.12 9.42 30.57%
EY 7.11 7.47 14.30 10.38 10.48 14.04 10.61 -23.36%
DY 1.83 0.00 0.00 0.00 0.00 2.56 1.83 0.00%
P/NAPS 1.50 1.53 0.94 1.43 1.42 1.07 1.52 -0.87%

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