[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 15.84%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 956,024 937,816 946,842 932,868 798,694 759,837 758,822 16.60%
PBT 168,451 170,242 172,276 155,480 133,157 132,008 130,430 18.53%
Tax -42,654 -40,830 -47,646 -39,572 -33,330 -33,544 -33,784 16.76%
NP 125,797 129,412 124,630 115,908 99,827 98,464 96,646 19.15%
-
NP to SH 124,471 128,214 123,500 115,404 99,624 98,334 96,522 18.42%
-
Tax Rate 25.32% 23.98% 27.66% 25.45% 25.03% 25.41% 25.90% -
Total Cost 830,227 808,404 822,212 816,960 698,867 661,373 662,176 16.22%
-
Net Worth 789,951 805,788 835,984 811,113 558,059 472,971 338,014 75.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 28,030 39,133 - - 14,881 17,396 - -
Div Payout % 22.52% 30.52% - - 14.94% 17.69% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 789,951 805,788 835,984 811,113 558,059 472,971 338,014 75.83%
NOSH 564,531 533,634 512,873 513,362 372,039 326,187 234,732 79.21%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.16% 13.80% 13.16% 12.42% 12.50% 12.96% 12.74% -
ROE 15.76% 15.91% 14.77% 14.23% 17.85% 20.79% 28.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 187.59 175.74 184.62 181.72 214.68 232.94 323.27 -30.35%
EPS 23.32 24.03 24.08 22.48 26.78 30.15 41.12 -31.41%
DPS 5.50 7.33 0.00 0.00 4.00 5.33 0.00 -
NAPS 1.55 1.51 1.63 1.58 1.50 1.45 1.44 5.01%
Adjusted Per Share Value based on latest NOSH - 513,362
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.44 74.01 74.72 73.62 63.03 59.96 59.88 16.59%
EPS 9.82 10.12 9.75 9.11 7.86 7.76 7.62 18.36%
DPS 2.21 3.09 0.00 0.00 1.17 1.37 0.00 -
NAPS 0.6234 0.6359 0.6597 0.6401 0.4404 0.3732 0.2667 75.85%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.06 3.66 3.26 2.62 2.17 2.30 2.03 -
P/RPS 2.16 2.08 1.77 1.44 1.01 0.99 0.63 126.86%
P/EPS 16.62 15.23 13.54 11.65 8.10 7.63 4.94 124.03%
EY 6.02 6.56 7.39 8.58 12.34 13.11 20.26 -55.37%
DY 1.35 2.00 0.00 0.00 1.84 2.32 0.00 -
P/NAPS 2.62 2.42 2.00 1.66 1.45 1.59 1.41 50.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 -
Price 1.74 4.02 3.72 3.20 2.50 2.18 2.20 -
P/RPS 0.93 2.29 2.02 1.76 1.16 0.94 0.68 23.14%
P/EPS 7.12 16.73 15.45 14.23 9.34 7.23 5.35 20.92%
EY 14.04 5.98 6.47 7.02 10.71 13.83 18.69 -17.32%
DY 3.16 1.82 0.00 0.00 1.60 2.45 0.00 -
P/NAPS 1.12 2.66 2.28 2.03 1.67 1.50 1.53 -18.72%

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