[KERJAYA] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 37.34%
YoY- 415.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,052,201 1,056,091 938,853 588,482 75,613 57,553 41,468 71.37%
PBT 185,527 176,848 162,205 105,642 20,890 18,654 16,948 48.98%
Tax -47,465 -43,625 -38,820 -27,038 -5,652 -4,612 -2,098 68.13%
NP 138,062 133,223 123,385 78,604 15,238 14,042 14,850 44.98%
-
NP to SH 137,938 132,701 122,378 78,506 15,238 14,042 14,850 44.96%
-
Tax Rate 25.58% 24.67% 23.93% 25.59% 27.06% 24.72% 12.38% -
Total Cost 914,139 922,868 815,468 509,878 60,375 43,511 26,618 80.24%
-
Net Worth 1,046,489 956,246 811,884 734,772 102,691 89,830 81,564 52.97%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 18,629 29,571 20,269 - 6,353 - -
Div Payout % - 14.04% 24.16% 25.82% - 45.25% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,046,489 956,246 811,884 734,772 102,691 89,830 81,564 52.97%
NOSH 1,241,968 1,241,968 537,671 506,739 90,877 90,738 90,627 54.66%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.12% 12.61% 13.14% 13.36% 20.15% 24.40% 35.81% -
ROE 13.18% 13.88% 15.07% 10.68% 14.84% 15.63% 18.21% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 85.46 85.04 174.61 116.13 83.20 63.43 45.76 10.96%
EPS 11.20 10.69 22.76 15.49 16.77 15.48 16.39 -6.14%
DPS 0.00 1.50 5.50 4.00 0.00 7.00 0.00 -
NAPS 0.85 0.77 1.51 1.45 1.13 0.99 0.90 -0.94%
Adjusted Per Share Value based on latest NOSH - 506,739
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 83.03 83.34 74.09 46.44 5.97 4.54 3.27 71.39%
EPS 10.89 10.47 9.66 6.20 1.20 1.11 1.17 45.01%
DPS 0.00 1.47 2.33 1.60 0.00 0.50 0.00 -
NAPS 0.8258 0.7546 0.6407 0.5798 0.081 0.0709 0.0644 52.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.34 1.40 3.66 2.30 1.60 1.28 0.755 -
P/RPS 1.57 1.65 2.10 1.98 1.92 2.02 1.65 -0.82%
P/EPS 11.96 13.10 16.08 14.85 9.54 8.27 4.61 17.21%
EY 8.36 7.63 6.22 6.74 10.48 12.09 21.70 -14.69%
DY 0.00 1.07 1.50 1.74 0.00 5.47 0.00 -
P/NAPS 1.58 1.82 2.42 1.59 1.42 1.29 0.84 11.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 -
Price 1.39 1.26 4.01 2.18 1.60 1.10 0.80 -
P/RPS 1.63 1.48 2.30 1.88 1.92 1.73 1.75 -1.17%
P/EPS 12.41 11.79 17.62 14.07 9.54 7.11 4.88 16.82%
EY 8.06 8.48 5.68 7.11 10.48 14.07 20.48 -14.38%
DY 0.00 1.19 1.37 1.83 0.00 6.36 0.00 -
P/NAPS 1.64 1.64 2.66 1.50 1.42 1.11 0.89 10.71%

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