[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.83%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,071,237 937,816 759,837 80,493 62,670 41,926 197,534 32.53%
PBT 181,436 170,242 132,008 20,886 20,222 15,412 24,578 39.51%
Tax -42,125 -40,830 -33,544 -5,709 -5,282 -3,869 -1,606 72.32%
NP 139,310 129,412 98,464 15,177 14,940 11,542 22,972 35.02%
-
NP to SH 139,186 128,214 98,334 15,177 14,940 11,542 22,972 35.00%
-
Tax Rate 23.22% 23.98% 25.41% 27.33% 26.12% 25.10% 6.53% -
Total Cost 931,926 808,404 661,373 65,316 47,730 30,384 174,562 32.18%
-
Net Worth 956,246 805,788 472,971 102,655 89,821 81,669 66,230 56.01%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 24,837 39,133 17,396 3,633 3,629 - - -
Div Payout % 17.84% 30.52% 17.69% 23.94% 24.29% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 956,246 805,788 472,971 102,655 89,821 81,669 66,230 56.01%
NOSH 1,241,968 533,634 326,187 90,845 90,728 90,744 90,726 54.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.00% 13.80% 12.96% 18.86% 23.84% 27.53% 11.63% -
ROE 14.56% 15.91% 20.79% 14.78% 16.63% 14.13% 34.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 86.26 175.74 232.94 88.60 69.07 46.20 217.72 -14.29%
EPS 11.21 24.03 30.15 16.71 16.47 12.72 25.32 -12.69%
DPS 2.00 7.33 5.33 4.00 4.00 0.00 0.00 -
NAPS 0.77 1.51 1.45 1.13 0.99 0.90 0.73 0.89%
Adjusted Per Share Value based on latest NOSH - 90,877
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 84.54 74.01 59.96 6.35 4.95 3.31 15.59 32.52%
EPS 10.98 10.12 7.76 1.20 1.18 0.91 1.81 35.02%
DPS 1.96 3.09 1.37 0.29 0.29 0.00 0.00 -
NAPS 0.7546 0.6359 0.3732 0.081 0.0709 0.0644 0.0523 55.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.40 3.66 2.30 1.60 1.28 0.755 0.77 -
P/RPS 1.62 2.08 0.99 1.81 1.85 1.63 0.35 29.07%
P/EPS 12.49 15.23 7.63 9.58 7.77 5.94 3.04 26.54%
EY 8.01 6.56 13.11 10.44 12.86 16.85 32.88 -20.96%
DY 1.43 2.00 2.32 2.50 3.13 0.00 0.00 -
P/NAPS 1.82 2.42 1.59 1.42 1.29 0.84 1.05 9.59%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 -
Price 1.26 4.02 2.18 1.60 1.10 0.80 0.82 -
P/RPS 1.46 2.29 0.94 1.81 1.59 1.73 0.38 25.13%
P/EPS 11.24 16.73 7.23 9.58 6.68 6.29 3.24 23.02%
EY 8.90 5.98 13.83 10.44 14.97 15.90 30.88 -18.71%
DY 1.59 1.82 2.45 2.50 3.64 0.00 0.00 -
P/NAPS 1.64 2.66 1.50 1.42 1.11 0.89 1.12 6.55%

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