[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.43%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,067,072 946,842 758,822 77,352 60,136 48,802 252,168 27.16%
PBT 177,562 172,276 130,430 19,618 20,198 17,680 24,552 39.04%
Tax -42,454 -47,646 -33,784 -5,140 -5,410 -4,698 -1,972 66.75%
NP 135,108 124,630 96,646 14,478 14,788 12,982 22,580 34.72%
-
NP to SH 135,028 123,500 96,522 14,478 14,788 12,982 22,580 34.70%
-
Tax Rate 23.91% 27.66% 25.90% 26.20% 26.78% 26.57% 8.03% -
Total Cost 931,964 822,212 662,176 62,874 45,348 35,820 229,588 26.28%
-
Net Worth 931,476 835,984 338,014 98,878 88,909 78,981 60,806 57.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 37,259 - - - - - - -
Div Payout % 27.59% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 931,476 835,984 338,014 98,878 88,909 78,981 60,806 57.56%
NOSH 1,241,968 512,873 234,732 90,714 90,723 90,783 90,755 54.62%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.66% 13.16% 12.74% 18.72% 24.59% 26.60% 8.95% -
ROE 14.50% 14.77% 28.56% 14.64% 16.63% 16.44% 37.13% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 85.92 184.62 323.27 85.27 66.28 53.76 277.85 -17.75%
EPS 10.88 24.08 41.12 15.96 16.30 14.30 24.88 -12.87%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.63 1.44 1.09 0.98 0.87 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 90,763
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 84.21 74.72 59.88 6.10 4.75 3.85 19.90 27.16%
EPS 10.66 9.75 7.62 1.14 1.17 1.02 1.78 34.74%
DPS 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7351 0.6597 0.2667 0.078 0.0702 0.0623 0.048 57.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.50 3.26 2.03 1.59 0.92 0.83 0.88 -
P/RPS 1.75 1.77 0.63 1.86 1.39 1.54 0.32 32.71%
P/EPS 13.80 13.54 4.94 9.96 5.64 5.80 3.54 25.43%
EY 7.25 7.39 20.26 10.04 17.72 17.23 28.27 -20.28%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 1.41 1.46 0.94 0.95 1.31 7.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 -
Price 1.44 3.72 2.20 1.17 0.95 0.81 0.85 -
P/RPS 1.68 2.02 0.68 1.37 1.43 1.51 0.31 32.51%
P/EPS 13.24 15.45 5.35 7.33 5.83 5.66 3.42 25.29%
EY 7.55 6.47 18.69 13.64 17.16 17.65 29.27 -20.20%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.28 1.53 1.07 0.97 0.93 1.27 7.12%

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