[KERJAYA] QoQ TTM 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- 123.95%
YoY- 129.05%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 798,694 588,482 419,709 249,456 78,974 75,613 70,854 399.06%
PBT 133,157 105,642 77,707 49,382 22,301 20,890 20,102 250.69%
Tax -33,330 -27,038 -20,484 -13,238 -6,162 -5,652 -5,197 243.24%
NP 99,827 78,604 57,223 36,144 16,139 15,238 14,905 253.27%
-
NP to SH 99,623 78,506 57,161 36,144 16,139 15,238 14,905 252.79%
-
Tax Rate 25.03% 25.59% 26.36% 26.81% 27.63% 27.06% 25.85% -
Total Cost 698,867 509,878 362,486 213,312 62,835 60,375 55,949 434.25%
-
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 20,269 - - - - 2,722 279.01%
Div Payout % 20.35% 25.82% - - - - 18.26% -
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 12.50% 13.36% 13.63% 14.49% 20.44% 20.15% 21.04% -
ROE 13.07% 10.68% 11.42% 13.46% 14.83% 14.84% 15.07% -
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 157.20 116.13 120.70 205.24 86.35 83.20 78.06 59.13%
EPS 19.61 15.49 16.44 29.74 17.65 16.77 16.42 12.50%
DPS 3.99 4.00 0.00 0.00 0.00 0.00 3.00 20.83%
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 63.25 46.60 33.24 19.76 6.25 5.99 5.61 399.12%
EPS 7.89 6.22 4.53 2.86 1.28 1.21 1.18 252.88%
DPS 1.61 1.61 0.00 0.00 0.00 0.00 0.22 274.67%
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 1.38 1.98 1.68 0.83 1.89 1.92 2.04 -22.84%
P/EPS 11.07 14.85 12.35 5.75 9.24 9.54 9.68 9.31%
EY 9.04 6.74 8.10 17.39 10.83 10.48 10.33 -8.47%
DY 1.84 1.74 0.00 0.00 0.00 0.00 1.89 -1.76%
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 1.59 1.88 1.82 1.01 1.97 1.92 1.50 3.94%
P/EPS 12.75 14.07 13.38 6.99 9.63 9.54 7.12 47.20%
EY 7.84 7.11 7.47 14.30 10.38 10.48 14.04 -32.06%
DY 1.60 1.83 0.00 0.00 0.00 0.00 2.56 -26.79%
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