[KERJAYA] QoQ Cumulative 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- 55.73%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 533,536 255,140 956,024 703,362 473,421 233,217 798,694 -23.63%
PBT 88,781 42,762 168,451 127,682 86,138 38,870 133,157 -23.73%
Tax -21,227 -10,295 -42,654 -30,623 -23,823 -9,893 -33,330 -26.03%
NP 67,554 32,467 125,797 97,059 62,315 28,977 99,827 -22.97%
-
NP to SH 67,514 32,348 124,471 96,161 61,750 28,851 99,624 -22.90%
-
Tax Rate 23.91% 24.08% 25.32% 23.98% 27.66% 25.45% 25.03% -
Total Cost 465,982 222,673 830,227 606,303 411,106 204,240 698,867 -23.73%
-
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 18,629 - 28,030 29,349 - - 14,881 16.20%
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 7.25% 3.57% 15.76% 11.93% 7.39% 3.56% 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 42.96 20.54 187.59 131.81 92.31 45.43 214.68 -65.88%
EPS 5.44 2.60 23.32 18.02 12.04 5.62 26.78 -65.54%
DPS 1.50 0.00 5.50 5.50 0.00 0.00 4.00 -48.09%
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 42.25 20.21 75.71 55.70 37.49 18.47 63.25 -23.64%
EPS 5.35 2.56 9.86 7.62 4.89 2.28 7.89 -22.87%
DPS 1.48 0.00 2.22 2.32 0.00 0.00 1.18 16.35%
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 3.49 7.25 2.16 2.78 3.53 5.77 1.01 129.08%
P/EPS 27.59 57.21 16.62 20.31 27.08 46.62 8.10 126.89%
EY 3.62 1.75 6.02 4.92 3.69 2.15 12.34 -55.94%
DY 1.00 0.00 1.35 1.50 0.00 0.00 1.84 -33.47%
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 3.35 7.69 0.93 3.05 4.03 7.04 1.16 103.18%
P/EPS 26.49 60.66 7.12 22.31 30.90 56.94 9.34 100.74%
EY 3.78 1.65 14.04 4.48 3.24 1.76 10.71 -50.15%
DY 1.04 0.00 3.16 1.37 0.00 0.00 1.60 -25.02%
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