[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.8%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 956,024 798,694 78,974 62,246 41,995 158,374 138,586 37.93%
PBT 168,451 133,157 22,301 20,392 15,046 24,014 4,706 81.44%
Tax -42,654 -33,330 -6,162 -5,332 -3,552 -401 862 -
NP 125,797 99,827 16,139 15,060 11,494 23,613 5,568 68.05%
-
NP to SH 124,471 99,624 16,139 15,060 11,494 23,613 5,568 67.76%
-
Tax Rate 25.32% 25.03% 27.63% 26.15% 23.61% 1.67% -18.32% -
Total Cost 830,227 698,867 62,835 47,186 30,501 134,761 133,018 35.65%
-
Net Worth 789,951 558,059 108,260 93,444 81,679 72,599 49,030 58.85%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 28,030 14,881 2,729 2,721 3,630 - - -
Div Payout % 22.52% 14.94% 16.91% 18.07% 31.58% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 789,951 558,059 108,260 93,444 81,679 72,599 49,030 58.85%
NOSH 564,531 372,039 90,975 90,722 90,754 90,749 90,796 35.56%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.16% 12.50% 20.44% 24.19% 27.37% 14.91% 4.02% -
ROE 15.76% 17.85% 14.91% 16.12% 14.07% 32.53% 11.36% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 187.59 214.68 86.81 68.61 46.27 174.52 152.63 3.49%
EPS 23.32 26.78 17.74 16.60 12.67 26.02 8.18 19.05%
DPS 5.50 4.00 3.00 3.00 4.00 0.00 0.00 -
NAPS 1.55 1.50 1.19 1.03 0.90 0.80 0.54 19.19%
Adjusted Per Share Value based on latest NOSH - 90,705
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 75.71 63.25 6.25 4.93 3.33 12.54 10.98 37.92%
EPS 9.86 7.89 1.28 1.19 0.91 1.87 0.44 67.82%
DPS 2.22 1.18 0.22 0.22 0.29 0.00 0.00 -
NAPS 0.6256 0.442 0.0857 0.074 0.0647 0.0575 0.0388 58.87%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.06 2.17 1.63 0.99 0.74 0.82 0.53 -
P/RPS 2.16 1.01 1.88 1.44 1.60 0.47 0.35 35.39%
P/EPS 16.62 8.10 9.19 5.96 5.84 3.15 8.64 11.50%
EY 6.02 12.34 10.88 16.77 17.11 31.73 11.57 -10.30%
DY 1.35 1.84 1.84 3.03 5.41 0.00 0.00 -
P/NAPS 2.62 1.45 1.37 0.96 0.82 1.03 0.98 17.79%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 -
Price 1.74 2.50 1.70 1.38 0.88 0.83 0.92 -
P/RPS 0.93 1.16 1.96 2.01 1.90 0.48 0.60 7.57%
P/EPS 7.12 9.34 9.58 8.31 6.95 3.19 15.00 -11.66%
EY 14.04 10.71 10.44 12.03 14.39 31.35 6.67 13.19%
DY 3.16 1.60 1.76 2.17 4.55 0.00 0.00 -
P/NAPS 1.12 1.67 1.43 1.34 0.98 1.04 1.70 -6.71%

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