[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.88%
YoY- 547.9%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,049,156 1,071,237 937,816 759,837 80,493 62,670 41,926 70.98%
PBT 185,564 181,436 170,242 132,008 20,886 20,222 15,412 51.36%
Tax -46,909 -42,125 -40,830 -33,544 -5,709 -5,282 -3,869 51.53%
NP 138,654 139,310 129,412 98,464 15,177 14,940 11,542 51.30%
-
NP to SH 138,550 139,186 128,214 98,334 15,177 14,940 11,542 51.28%
-
Tax Rate 25.28% 23.22% 23.98% 25.41% 27.33% 26.12% 25.10% -
Total Cost 910,501 931,926 808,404 661,373 65,316 47,730 30,384 76.19%
-
Net Worth 1,046,489 956,246 805,788 472,971 102,655 89,821 81,669 52.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,046,489 956,246 805,788 472,971 102,655 89,821 81,669 52.94%
NOSH 1,241,968 1,241,968 533,634 326,187 90,845 90,728 90,744 54.63%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.22% 13.00% 13.80% 12.96% 18.86% 23.84% 27.53% -
ROE 13.24% 14.56% 15.91% 20.79% 14.78% 16.63% 14.13% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 85.22 86.26 175.74 232.94 88.60 69.07 46.20 10.73%
EPS 11.23 11.21 24.03 30.15 16.71 16.47 12.72 -2.05%
DPS 0.00 2.00 7.33 5.33 4.00 4.00 0.00 -
NAPS 0.85 0.77 1.51 1.45 1.13 0.99 0.90 -0.94%
Adjusted Per Share Value based on latest NOSH - 506,739
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 82.79 84.54 74.01 59.96 6.35 4.95 3.31 70.96%
EPS 10.93 10.98 10.12 7.76 1.20 1.18 0.91 51.30%
DPS 0.00 1.96 3.09 1.37 0.29 0.29 0.00 -
NAPS 0.8258 0.7546 0.6359 0.3732 0.081 0.0709 0.0644 52.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.34 1.40 3.66 2.30 1.60 1.28 0.755 -
P/RPS 1.57 1.62 2.08 0.99 1.81 1.85 1.63 -0.62%
P/EPS 11.91 12.49 15.23 7.63 9.58 7.77 5.94 12.28%
EY 8.40 8.01 6.56 13.11 10.44 12.86 16.85 -10.94%
DY 0.00 1.43 2.00 2.32 2.50 3.13 0.00 -
P/NAPS 1.58 1.82 2.42 1.59 1.42 1.29 0.84 11.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 -
Price 1.34 1.26 4.02 2.18 1.60 1.10 0.80 -
P/RPS 1.57 1.46 2.29 0.94 1.81 1.59 1.73 -1.60%
P/EPS 11.91 11.24 16.73 7.23 9.58 6.68 6.29 11.22%
EY 8.40 8.90 5.98 13.83 10.44 14.97 15.90 -10.08%
DY 0.00 1.59 1.82 2.45 2.50 3.64 0.00 -
P/NAPS 1.58 1.64 2.66 1.50 1.42 1.11 0.89 10.03%

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