[KERJAYA] YoY TTM 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- 7.86%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 830,555 1,052,201 1,056,091 938,853 588,482 75,613 57,553 55.96%
PBT 127,994 185,527 176,848 162,205 105,642 20,890 18,654 37.80%
Tax -28,999 -47,465 -43,625 -38,820 -27,038 -5,652 -4,612 35.81%
NP 98,995 138,062 133,223 123,385 78,604 15,238 14,042 38.43%
-
NP to SH 98,997 137,938 132,701 122,378 78,506 15,238 14,042 38.43%
-
Tax Rate 22.66% 25.58% 24.67% 23.93% 25.59% 27.06% 24.72% -
Total Cost 731,560 914,139 922,868 815,468 509,878 60,375 43,511 59.98%
-
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 18,467 - 18,629 29,571 20,269 - 6,353 19.44%
Div Payout % 18.65% - 14.04% 24.16% 25.82% - 45.25% -
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 11.92% 13.12% 12.61% 13.14% 13.36% 20.15% 24.40% -
ROE 9.08% 13.18% 13.88% 15.07% 10.68% 14.84% 15.63% -
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 67.81 85.46 85.04 174.61 116.13 83.20 63.43 1.11%
EPS 8.08 11.20 10.69 22.76 15.49 16.77 15.48 -10.26%
DPS 1.50 0.00 1.50 5.50 4.00 0.00 7.00 -22.62%
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 65.54 83.03 83.34 74.09 46.44 5.97 4.54 55.97%
EPS 7.81 10.89 10.47 9.66 6.20 1.20 1.11 38.38%
DPS 1.46 0.00 1.47 2.33 1.60 0.00 0.50 19.53%
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 1.47 1.57 1.65 2.10 1.98 1.92 2.02 -5.15%
P/EPS 12.37 11.96 13.10 16.08 14.85 9.54 8.27 6.93%
EY 8.08 8.36 7.63 6.22 6.74 10.48 12.09 -6.49%
DY 1.50 0.00 1.07 1.50 1.74 0.00 5.47 -19.38%
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 0.94 1.39 1.26 4.01 2.18 1.60 1.10 -
P/RPS 1.39 1.63 1.48 2.30 1.88 1.92 1.73 -3.57%
P/EPS 11.63 12.41 11.79 17.62 14.07 9.54 7.11 8.53%
EY 8.60 8.06 8.48 5.68 7.11 10.48 14.07 -7.87%
DY 1.60 0.00 1.19 1.37 1.83 0.00 6.36 -20.53%
P/NAPS 1.06 1.64 1.64 2.66 1.50 1.42 1.11 -0.76%

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