[KERJAYA] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.59%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 222,206 263,331 269,892 229,941 190,467 21,694 16,935 53.51%
PBT 37,656 45,962 47,296 41,544 33,791 5,856 5,068 39.64%
Tax -7,271 -12,926 -10,367 -6,800 -8,266 -1,712 -1,257 33.94%
NP 30,385 33,036 36,929 34,744 25,525 4,144 3,811 41.29%
-
NP to SH 30,383 33,010 36,876 34,411 25,489 4,144 3,811 41.29%
-
Tax Rate 19.31% 28.12% 21.92% 16.37% 24.46% 29.23% 24.80% -
Total Cost 191,821 230,295 232,963 195,197 164,942 17,550 13,124 56.30%
-
Net Worth 1,090,156 1,046,489 956,246 811,884 734,772 102,691 89,830 51.53%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 29,571 20,269 - 2,722 -
Div Payout % - - - 85.94% 79.52% - 71.43% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,090,156 1,046,489 956,246 811,884 734,772 102,691 89,830 51.53%
NOSH 1,241,968 1,241,968 1,241,968 537,671 506,739 90,877 90,738 54.60%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.67% 12.55% 13.68% 15.11% 13.40% 19.10% 22.50% -
ROE 2.79% 3.15% 3.86% 4.24% 3.47% 4.04% 4.24% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.14 21.39 21.73 42.77 37.59 23.87 18.66 -0.46%
EPS 2.48 2.68 2.97 6.40 5.03 4.56 4.20 -8.39%
DPS 0.00 0.00 0.00 5.50 4.00 0.00 3.00 -
NAPS 0.89 0.85 0.77 1.51 1.45 1.13 0.99 -1.75%
Adjusted Per Share Value based on latest NOSH - 537,671
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.54 20.78 21.30 18.15 15.03 1.71 1.34 53.45%
EPS 2.40 2.60 2.91 2.72 2.01 0.33 0.30 41.37%
DPS 0.00 0.00 0.00 2.33 1.60 0.00 0.21 -
NAPS 0.8603 0.8258 0.7546 0.6407 0.5798 0.081 0.0709 51.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.00 1.34 1.40 3.66 2.30 1.60 1.28 -
P/RPS 5.51 6.26 6.44 8.56 6.12 6.70 6.86 -3.58%
P/EPS 40.32 49.98 47.15 57.19 45.73 35.09 30.48 4.76%
EY 2.48 2.00 2.12 1.75 2.19 2.85 3.28 -4.54%
DY 0.00 0.00 0.00 1.50 1.74 0.00 2.34 -
P/NAPS 1.12 1.58 1.82 2.42 1.59 1.42 1.29 -2.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 -
Price 0.935 1.34 1.26 4.02 2.18 1.60 1.10 -
P/RPS 5.15 6.26 5.80 9.40 5.80 6.70 5.89 -2.21%
P/EPS 37.69 49.98 42.43 62.81 43.34 35.09 26.19 6.24%
EY 2.65 2.00 2.36 1.59 2.31 2.85 3.82 -5.90%
DY 0.00 0.00 0.00 1.37 1.83 0.00 2.73 -
P/NAPS 1.05 1.58 1.64 2.66 1.50 1.42 1.11 -0.92%

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