[KERJAYA] QoQ TTM 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- 5.19%
YoY- 189.94%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 956,024 938,853 899,379 845,981 798,694 588,482 419,709 72.86%
PBT 168,455 162,205 154,452 139,986 133,157 105,642 77,707 67.26%
Tax -42,655 -38,820 -40,286 -34,859 -33,330 -27,038 -20,484 62.85%
NP 125,800 123,385 114,166 105,127 99,827 78,604 57,223 68.83%
-
NP to SH 124,473 122,378 113,456 104,797 99,623 78,506 57,161 67.76%
-
Tax Rate 25.32% 23.93% 26.08% 24.90% 25.03% 25.59% 26.36% -
Total Cost 830,224 815,468 785,213 740,854 698,867 509,878 362,486 73.49%
-
Net Worth 789,951 811,884 835,311 513,362 762,093 734,772 500,720 35.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,571 29,571 20,269 20,269 20,269 20,269 - -
Div Payout % 23.76% 24.16% 17.87% 19.34% 20.35% 25.82% - -
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 789,951 811,884 835,311 513,362 762,093 734,772 500,720 35.40%
NOSH 564,531 537,671 512,461 513,362 508,062 506,739 347,722 38.01%
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% 13.14% 12.69% 12.43% 12.50% 13.36% 13.63% -
ROE 15.76% 15.07% 13.58% 20.41% 13.07% 10.68% 11.42% -
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 187.59 174.61 175.50 164.79 157.20 116.13 120.70 34.06%
EPS 24.42 22.76 22.14 20.41 19.61 15.49 16.44 30.09%
DPS 5.80 5.50 4.00 3.95 3.99 4.00 0.00 -
NAPS 1.55 1.51 1.63 1.00 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 75.71 74.35 71.23 67.00 63.25 46.60 33.24 72.85%
EPS 9.86 9.69 8.99 8.30 7.89 6.22 4.53 67.71%
DPS 2.34 2.34 1.61 1.61 1.61 1.61 0.00 -
NAPS 0.6256 0.643 0.6615 0.4066 0.6035 0.5819 0.3965 35.41%
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 2.10 1.86 1.59 1.38 1.98 1.68 18.18%
P/EPS 16.62 16.08 14.72 12.83 11.07 14.85 12.35 21.82%
EY 6.02 6.22 6.79 7.79 9.04 6.74 8.10 -17.90%
DY 1.43 1.50 1.23 1.51 1.84 1.74 0.00 -
P/NAPS 2.62 2.42 2.00 2.62 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 4.01 3.72 3.18 2.50 2.18 2.20 -
P/RPS 0.93 2.30 2.12 1.93 1.59 1.88 1.82 -36.00%
P/EPS 7.12 17.62 16.80 15.58 12.75 14.07 13.38 -34.25%
EY 14.04 5.68 5.95 6.42 7.84 7.11 7.47 52.12%
DY 3.33 1.37 1.08 1.24 1.60 1.83 0.00 -
P/NAPS 1.12 2.66 2.28 3.18 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