[KERJAYA] QoQ Annualized 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- 3.82%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,067,072 1,020,560 956,024 937,816 946,842 932,868 798,694 21.36%
PBT 177,562 171,048 168,451 170,242 172,276 155,480 133,157 21.21%
Tax -42,454 -41,180 -42,654 -40,830 -47,646 -39,572 -33,330 17.55%
NP 135,108 129,868 125,797 129,412 124,630 115,908 99,827 22.42%
-
NP to SH 135,028 129,392 124,471 128,214 123,500 115,404 99,624 22.54%
-
Tax Rate 23.91% 24.08% 25.32% 23.98% 27.66% 25.45% 25.03% -
Total Cost 931,964 890,692 830,227 808,404 822,212 816,960 698,867 21.21%
-
Net Worth 931,476 906,637 789,951 805,788 835,984 811,113 558,059 40.84%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 37,259 - 28,030 39,133 - - 14,881 84.69%
Div Payout % 27.59% - 22.52% 30.52% - - 14.94% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 931,476 906,637 789,951 805,788 835,984 811,113 558,059 40.84%
NOSH 1,241,968 1,241,968 564,531 533,634 512,873 513,362 372,039 123.85%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.66% 12.73% 13.16% 13.80% 13.16% 12.42% 12.50% -
ROE 14.50% 14.27% 15.76% 15.91% 14.77% 14.23% 17.85% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 85.92 82.17 187.59 175.74 184.62 181.72 214.68 -45.78%
EPS 10.88 10.40 23.32 24.03 24.08 22.48 26.78 -45.23%
DPS 3.00 0.00 5.50 7.33 0.00 0.00 4.00 -17.49%
NAPS 0.75 0.73 1.55 1.51 1.63 1.58 1.50 -37.08%
Adjusted Per Share Value based on latest NOSH - 537,671
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 84.51 80.82 75.71 74.27 74.98 73.88 63.25 21.37%
EPS 10.69 10.25 9.86 10.15 9.78 9.14 7.89 22.51%
DPS 2.95 0.00 2.22 3.10 0.00 0.00 1.18 84.51%
NAPS 0.7377 0.718 0.6256 0.6381 0.6621 0.6424 0.442 40.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.50 1.49 4.06 3.66 3.26 2.62 2.17 -
P/RPS 1.75 1.81 2.16 2.08 1.77 1.44 1.01 44.40%
P/EPS 13.80 14.30 16.62 15.23 13.54 11.65 8.10 42.78%
EY 7.25 6.99 6.02 6.56 7.39 8.58 12.34 -29.92%
DY 2.00 0.00 1.35 2.00 0.00 0.00 1.84 5.73%
P/NAPS 2.00 2.04 2.62 2.42 2.00 1.66 1.45 23.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 -
Price 1.44 1.58 1.74 4.02 3.72 3.20 2.50 -
P/RPS 1.68 1.92 0.93 2.29 2.02 1.76 1.16 28.09%
P/EPS 13.24 15.17 7.12 16.73 15.45 14.23 9.34 26.27%
EY 7.55 6.59 14.04 5.98 6.47 7.02 10.71 -20.84%
DY 2.08 0.00 3.16 1.82 0.00 0.00 1.60 19.17%
P/NAPS 1.92 2.16 1.12 2.66 2.28 2.03 1.67 9.77%

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