[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.73%
YoY- -26.55%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 932,868 743,720 61,792 45,828 57,148 319,540 51,700 61.88%
PBT 155,480 128,164 19,840 16,036 20,908 24,864 -1,620 -
Tax -39,572 -33,456 -5,152 -4,228 -4,832 -1,664 -348 119.94%
NP 115,908 94,708 14,688 11,808 16,076 23,200 -1,968 -
-
NP to SH 115,404 94,708 14,688 11,808 16,076 23,200 -1,968 -
-
Tax Rate 25.45% 26.10% 25.97% 26.37% 23.11% 6.69% - -
Total Cost 816,960 649,012 47,104 34,020 41,072 296,340 53,668 57.36%
-
Net Worth 811,113 268,614 97,919 84,472 76,206 55,367 26,942 76.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 811,113 268,614 97,919 84,472 76,206 55,367 26,942 76.28%
NOSH 513,362 121,545 90,666 90,830 90,722 90,766 58,571 43.54%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.42% 12.73% 23.77% 25.77% 28.13% 7.26% -3.81% -
ROE 14.23% 35.26% 15.00% 13.98% 21.10% 41.90% -7.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 181.72 611.89 68.15 50.45 62.99 352.04 88.27 12.77%
EPS 22.48 77.92 16.20 13.00 17.72 25.56 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 2.21 1.08 0.93 0.84 0.61 0.46 22.81%
Adjusted Per Share Value based on latest NOSH - 90,830
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 73.62 58.69 4.88 3.62 4.51 25.22 4.08 61.88%
EPS 9.11 7.47 1.16 0.93 1.27 1.83 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.212 0.0773 0.0667 0.0601 0.0437 0.0213 76.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.62 1.71 1.56 0.82 0.80 0.80 0.47 -
P/RPS 1.44 0.28 2.29 1.63 1.27 0.23 0.53 18.10%
P/EPS 11.65 2.19 9.63 6.31 4.51 3.13 -13.99 -
EY 8.58 45.57 10.38 15.85 22.15 31.95 -7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.77 1.44 0.88 0.95 1.31 1.02 8.44%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 27/05/11 -
Price 3.20 2.08 1.64 0.825 0.88 0.87 0.55 -
P/RPS 1.76 0.34 2.41 1.64 1.40 0.25 0.62 18.97%
P/EPS 14.23 2.67 10.12 6.35 4.97 3.40 -16.37 -
EY 7.02 37.46 9.88 15.76 20.14 29.38 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.94 1.52 0.89 1.05 1.43 1.20 9.14%

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