[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.02%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,020,560 956,024 937,816 946,842 932,868 798,694 759,837 21.75%
PBT 171,048 168,451 170,242 172,276 155,480 133,157 132,008 18.87%
Tax -41,180 -42,654 -40,830 -47,646 -39,572 -33,330 -33,544 14.66%
NP 129,868 125,797 129,412 124,630 115,908 99,827 98,464 20.28%
-
NP to SH 129,392 124,471 128,214 123,500 115,404 99,624 98,334 20.09%
-
Tax Rate 24.08% 25.32% 23.98% 27.66% 25.45% 25.03% 25.41% -
Total Cost 890,692 830,227 808,404 822,212 816,960 698,867 661,373 21.97%
-
Net Worth 906,637 789,951 805,788 835,984 811,113 558,059 472,971 54.37%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 28,030 39,133 - - 14,881 17,396 -
Div Payout % - 22.52% 30.52% - - 14.94% 17.69% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 906,637 789,951 805,788 835,984 811,113 558,059 472,971 54.37%
NOSH 1,241,968 564,531 533,634 512,873 513,362 372,039 326,187 144.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.73% 13.16% 13.80% 13.16% 12.42% 12.50% 12.96% -
ROE 14.27% 15.76% 15.91% 14.77% 14.23% 17.85% 20.79% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 82.17 187.59 175.74 184.62 181.72 214.68 232.94 -50.10%
EPS 10.40 23.32 24.03 24.08 22.48 26.78 30.15 -50.84%
DPS 0.00 5.50 7.33 0.00 0.00 4.00 5.33 -
NAPS 0.73 1.55 1.51 1.63 1.58 1.50 1.45 -36.74%
Adjusted Per Share Value based on latest NOSH - 512,461
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 80.54 75.44 74.01 74.72 73.62 63.03 59.96 21.76%
EPS 10.21 9.82 10.12 9.75 9.11 7.86 7.76 20.09%
DPS 0.00 2.21 3.09 0.00 0.00 1.17 1.37 -
NAPS 0.7155 0.6234 0.6359 0.6597 0.6401 0.4404 0.3732 54.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.49 4.06 3.66 3.26 2.62 2.17 2.30 -
P/RPS 1.81 2.16 2.08 1.77 1.44 1.01 0.99 49.57%
P/EPS 14.30 16.62 15.23 13.54 11.65 8.10 7.63 52.06%
EY 6.99 6.02 6.56 7.39 8.58 12.34 13.11 -34.27%
DY 0.00 1.35 2.00 0.00 0.00 1.84 2.32 -
P/NAPS 2.04 2.62 2.42 2.00 1.66 1.45 1.59 18.09%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 -
Price 1.58 1.74 4.02 3.72 3.20 2.50 2.18 -
P/RPS 1.92 0.93 2.29 2.02 1.76 1.16 0.94 61.05%
P/EPS 15.17 7.12 16.73 15.45 14.23 9.34 7.23 63.96%
EY 6.59 14.04 5.98 6.47 7.02 10.71 13.83 -39.02%
DY 0.00 3.16 1.82 0.00 0.00 1.60 2.45 -
P/NAPS 2.16 1.12 2.66 2.28 2.03 1.67 1.50 27.54%

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