[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.03%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 937,816 759,837 80,493 62,670 41,926 197,534 119,637 40.89%
PBT 170,242 132,008 20,886 20,222 15,412 24,578 3,861 87.84%
Tax -40,830 -33,544 -5,709 -5,282 -3,869 -1,606 -844 90.77%
NP 129,412 98,464 15,177 14,940 11,542 22,972 3,017 86.98%
-
NP to SH 128,214 98,334 15,177 14,940 11,542 22,972 3,017 86.70%
-
Tax Rate 23.98% 25.41% 27.33% 26.12% 25.10% 6.53% 21.86% -
Total Cost 808,404 661,373 65,316 47,730 30,384 174,562 116,620 38.04%
-
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.57%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 39,133 17,396 3,633 3,629 - - - -
Div Payout % 30.52% 17.69% 23.94% 24.29% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.57%
NOSH 533,634 326,187 90,845 90,728 90,744 90,726 90,883 34.27%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.80% 12.96% 18.86% 23.84% 27.53% 11.63% 2.52% -
ROE 15.91% 20.79% 14.78% 16.63% 14.13% 34.68% 3.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 175.74 232.94 88.60 69.07 46.20 217.72 131.64 4.92%
EPS 24.03 30.15 16.71 16.47 12.72 25.32 3.32 39.03%
DPS 7.33 5.33 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.13 0.99 0.90 0.73 1.01 6.92%
Adjusted Per Share Value based on latest NOSH - 90,738
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 74.01 59.96 6.35 4.95 3.31 15.59 9.44 40.90%
EPS 10.12 7.76 1.20 1.18 0.91 1.81 0.24 86.45%
DPS 3.09 1.37 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.6359 0.3732 0.081 0.0709 0.0644 0.0523 0.0724 43.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.66 2.30 1.60 1.28 0.755 0.77 0.50 -
P/RPS 2.08 0.99 1.81 1.85 1.63 0.35 0.38 32.71%
P/EPS 15.23 7.63 9.58 7.77 5.94 3.04 15.06 0.18%
EY 6.56 13.11 10.44 12.86 16.85 32.88 6.64 -0.20%
DY 2.00 2.32 2.50 3.13 0.00 0.00 0.00 -
P/NAPS 2.42 1.59 1.42 1.29 0.84 1.05 0.50 30.02%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 -
Price 4.02 2.18 1.60 1.10 0.80 0.82 0.52 -
P/RPS 2.29 0.94 1.81 1.59 1.73 0.38 0.40 33.71%
P/EPS 16.73 7.23 9.58 6.68 6.29 3.24 15.66 1.10%
EY 5.98 13.83 10.44 14.97 15.90 30.88 6.38 -1.07%
DY 1.82 2.45 2.50 3.64 0.00 0.00 0.00 -
P/NAPS 2.66 1.50 1.42 1.11 0.89 1.12 0.51 31.65%

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