[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.47%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,020,560 932,868 743,720 61,792 45,828 57,148 319,540 21.34%
PBT 171,048 155,480 128,164 19,840 16,036 20,908 24,864 37.88%
Tax -41,180 -39,572 -33,456 -5,152 -4,228 -4,832 -1,664 70.66%
NP 129,868 115,908 94,708 14,688 11,808 16,076 23,200 33.23%
-
NP to SH 129,392 115,404 94,708 14,688 11,808 16,076 23,200 33.15%
-
Tax Rate 24.08% 25.45% 26.10% 25.97% 26.37% 23.11% 6.69% -
Total Cost 890,692 816,960 649,012 47,104 34,020 41,072 296,340 20.12%
-
Net Worth 906,637 811,113 268,614 97,919 84,472 76,206 55,367 59.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 906,637 811,113 268,614 97,919 84,472 76,206 55,367 59.32%
NOSH 1,241,968 513,362 121,545 90,666 90,830 90,722 90,766 54.62%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.73% 12.42% 12.73% 23.77% 25.77% 28.13% 7.26% -
ROE 14.27% 14.23% 35.26% 15.00% 13.98% 21.10% 41.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 82.17 181.72 611.89 68.15 50.45 62.99 352.04 -21.52%
EPS 10.40 22.48 77.92 16.20 13.00 17.72 25.56 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.58 2.21 1.08 0.93 0.84 0.61 3.03%
Adjusted Per Share Value based on latest NOSH - 90,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 80.54 73.62 58.69 4.88 3.62 4.51 25.22 21.34%
EPS 10.21 9.11 7.47 1.16 0.93 1.27 1.83 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.6401 0.212 0.0773 0.0667 0.0601 0.0437 59.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.49 2.62 1.71 1.56 0.82 0.80 0.80 -
P/RPS 1.81 1.44 0.28 2.29 1.63 1.27 0.23 41.01%
P/EPS 14.30 11.65 2.19 9.63 6.31 4.51 3.13 28.79%
EY 6.99 8.58 45.57 10.38 15.85 22.15 31.95 -22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.66 0.77 1.44 0.88 0.95 1.31 7.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 -
Price 1.58 3.20 2.08 1.64 0.825 0.88 0.87 -
P/RPS 1.92 1.76 0.34 2.41 1.64 1.40 0.25 40.44%
P/EPS 15.17 14.23 2.67 10.12 6.35 4.97 3.40 28.29%
EY 6.59 7.02 37.46 9.88 15.76 20.14 29.38 -22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.03 0.94 1.52 0.89 1.05 1.43 7.11%

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