[KERJAYA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 18.89%
YoY- -33.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 899,379 419,709 70,854 47,662 56,491 223,831 53,022 60.22%
PBT 154,452 77,707 20,102 16,305 20,387 16,720 -4,028 -
Tax -40,286 -20,484 -5,197 -3,908 -1,764 446 -634 99.63%
NP 114,166 57,223 14,905 12,397 18,623 17,166 -4,662 -
-
NP to SH 113,456 57,161 14,905 12,397 18,623 17,166 -4,662 -
-
Tax Rate 26.08% 26.36% 25.85% 23.97% 8.65% -2.67% - -
Total Cost 785,213 362,486 55,949 35,265 37,868 206,665 57,684 54.46%
-
Net Worth 835,311 500,720 98,932 88,839 79,067 60,798 27,303 76.75%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 20,269 - 2,722 3,631 - - - -
Div Payout % 17.87% - 18.26% 29.29% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 835,311 500,720 98,932 88,839 79,067 60,798 27,303 76.75%
NOSH 512,461 347,722 90,763 90,653 90,882 90,743 59,354 43.18%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.69% 13.63% 21.04% 26.01% 32.97% 7.67% -8.79% -
ROE 13.58% 11.42% 15.07% 13.95% 23.55% 28.23% -17.07% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 175.50 120.70 78.06 52.58 62.16 246.66 89.33 11.90%
EPS 22.14 16.44 16.42 13.68 20.49 18.92 -7.85 -
DPS 4.00 0.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 1.63 1.44 1.09 0.98 0.87 0.67 0.46 23.44%
Adjusted Per Share Value based on latest NOSH - 90,653
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 70.97 33.12 5.59 3.76 4.46 17.66 4.18 60.24%
EPS 8.95 4.51 1.18 0.98 1.47 1.35 -0.37 -
DPS 1.60 0.00 0.21 0.29 0.00 0.00 0.00 -
NAPS 0.6592 0.3951 0.0781 0.0701 0.0624 0.048 0.0215 76.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.26 2.03 1.59 0.92 0.83 0.88 0.50 -
P/RPS 1.86 1.68 2.04 1.75 1.34 0.36 0.56 22.12%
P/EPS 14.72 12.35 9.68 6.73 4.05 4.65 -6.37 -
EY 6.79 8.10 10.33 14.86 24.69 21.50 -15.71 -
DY 1.23 0.00 1.89 4.35 0.00 0.00 0.00 -
P/NAPS 2.00 1.41 1.46 0.94 0.95 1.31 1.09 10.63%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 -
Price 3.72 2.20 1.17 0.95 0.81 0.85 0.46 -
P/RPS 2.12 1.82 1.50 1.81 1.30 0.34 0.51 26.77%
P/EPS 16.80 13.38 7.12 6.95 3.95 4.49 -5.86 -
EY 5.95 7.47 14.04 14.39 25.30 22.26 -17.07 -
DY 1.08 0.00 2.56 4.21 0.00 0.00 0.00 -
P/NAPS 2.28 1.53 1.07 0.97 0.93 1.27 1.00 14.71%

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