[KERJAYA] YoY Annualized 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- 3.82%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 749,528 1,049,156 1,071,237 937,816 759,837 80,493 62,670 51.16%
PBT 108,422 185,564 181,436 170,242 132,008 20,886 20,222 32.26%
Tax -24,718 -46,909 -42,125 -40,830 -33,544 -5,709 -5,282 29.30%
NP 83,704 138,654 139,310 129,412 98,464 15,177 14,940 33.23%
-
NP to SH 83,696 138,550 139,186 128,214 98,334 15,177 14,940 33.23%
-
Tax Rate 22.80% 25.28% 23.22% 23.98% 25.41% 27.33% 26.12% -
Total Cost 665,824 910,501 931,926 808,404 661,373 65,316 47,730 55.09%
-
Net Worth 1,090,156 1,046,489 956,246 805,788 472,971 102,655 89,821 51.53%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 24,837 39,133 17,396 3,633 3,629 -
Div Payout % - - 17.84% 30.52% 17.69% 23.94% 24.29% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,090,156 1,046,489 956,246 805,788 472,971 102,655 89,821 51.53%
NOSH 1,241,968 1,241,968 1,241,968 533,634 326,187 90,845 90,728 54.60%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.17% 13.22% 13.00% 13.80% 12.96% 18.86% 23.84% -
ROE 7.68% 13.24% 14.56% 15.91% 20.79% 14.78% 16.63% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 61.19 85.22 86.26 175.74 232.94 88.60 69.07 -1.99%
EPS 6.80 11.23 11.21 24.03 30.15 16.71 16.47 -13.69%
DPS 0.00 0.00 2.00 7.33 5.33 4.00 4.00 -
NAPS 0.89 0.85 0.77 1.51 1.45 1.13 0.99 -1.75%
Adjusted Per Share Value based on latest NOSH - 537,671
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.15 82.79 84.54 74.01 59.96 6.35 4.95 51.14%
EPS 6.60 10.93 10.98 10.12 7.76 1.20 1.18 33.19%
DPS 0.00 0.00 1.96 3.09 1.37 0.29 0.29 -
NAPS 0.8603 0.8258 0.7546 0.6359 0.3732 0.081 0.0709 51.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.00 1.34 1.40 3.66 2.30 1.60 1.28 -
P/RPS 1.63 1.57 1.62 2.08 0.99 1.81 1.85 -2.08%
P/EPS 14.64 11.91 12.49 15.23 7.63 9.58 7.77 11.12%
EY 6.83 8.40 8.01 6.56 13.11 10.44 12.86 -10.00%
DY 0.00 0.00 1.43 2.00 2.32 2.50 3.13 -
P/NAPS 1.12 1.58 1.82 2.42 1.59 1.42 1.29 -2.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 -
Price 0.935 1.34 1.26 4.02 2.18 1.60 1.10 -
P/RPS 1.53 1.57 1.46 2.29 0.94 1.81 1.59 -0.63%
P/EPS 13.68 11.91 11.24 16.73 7.23 9.58 6.68 12.67%
EY 7.31 8.40 8.90 5.98 13.83 10.44 14.97 -11.25%
DY 0.00 0.00 1.59 1.82 2.45 2.50 3.64 -
P/NAPS 1.05 1.58 1.64 2.66 1.50 1.42 1.11 -0.92%

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