[KERJAYA] QoQ TTM 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- 8.26%
YoY- 98.48%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 977,947 956,024 938,853 899,379 845,981 798,694 588,482 40.34%
PBT 172,347 168,455 162,205 154,452 139,986 133,157 105,642 38.62%
Tax -43,057 -42,655 -38,820 -40,286 -34,859 -33,330 -27,038 36.40%
NP 129,290 125,800 123,385 114,166 105,127 99,827 78,604 39.38%
-
NP to SH 127,970 124,473 122,378 113,456 104,797 99,623 78,506 38.54%
-
Tax Rate 24.98% 25.32% 23.93% 26.08% 24.90% 25.03% 25.59% -
Total Cost 848,657 830,224 815,468 785,213 740,854 698,867 509,878 40.49%
-
Net Worth 906,637 789,951 811,884 835,311 513,362 762,093 734,772 15.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 29,571 29,571 29,571 20,269 20,269 20,269 20,269 28.66%
Div Payout % 23.11% 23.76% 24.16% 17.87% 19.34% 20.35% 25.82% -
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 906,637 789,951 811,884 835,311 513,362 762,093 734,772 15.05%
NOSH 1,241,968 564,531 537,671 512,461 513,362 508,062 506,739 81.88%
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 13.22% 13.16% 13.14% 12.69% 12.43% 12.50% 13.36% -
ROE 14.11% 15.76% 15.07% 13.58% 20.41% 13.07% 10.68% -
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 78.74 187.59 174.61 175.50 164.79 157.20 116.13 -22.83%
EPS 10.30 24.42 22.76 22.14 20.41 19.61 15.49 -23.83%
DPS 2.38 5.80 5.50 4.00 3.95 3.99 4.00 -29.28%
NAPS 0.73 1.55 1.51 1.63 1.00 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 77.17 75.44 74.09 70.97 66.76 63.03 46.44 40.33%
EPS 10.10 9.82 9.66 8.95 8.27 7.86 6.20 38.48%
DPS 2.33 2.33 2.33 1.60 1.60 1.60 1.60 28.50%
NAPS 0.7155 0.6234 0.6407 0.6592 0.4051 0.6014 0.5798 15.06%
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 1.89 2.16 2.10 1.86 1.59 1.38 1.98 -3.05%
P/EPS 14.46 16.62 16.08 14.72 12.83 11.07 14.85 -1.76%
EY 6.92 6.02 6.22 6.79 7.79 9.04 6.74 1.77%
DY 1.60 1.43 1.50 1.23 1.51 1.84 1.74 -5.44%
P/NAPS 2.04 2.62 2.42 2.00 2.62 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 4.01 3.72 3.18 2.50 2.18 -
P/RPS 2.01 0.93 2.30 2.12 1.93 1.59 1.88 4.56%
P/EPS 15.33 7.12 17.62 16.80 15.58 12.75 14.07 5.88%
EY 6.52 14.04 5.68 5.95 6.42 7.84 7.11 -5.61%
DY 1.51 3.33 1.37 1.08 1.24 1.60 1.83 -12.03%
P/NAPS 2.16 1.12 2.66 2.28 3.18 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