[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1.31%
YoY- 517.29%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,055,276 1,068,762 956,024 798,694 78,974 62,246 41,995 71.10%
PBT 185,849 182,431 168,451 133,157 22,301 20,392 15,046 52.01%
Tax -45,641 -43,877 -42,654 -33,330 -6,162 -5,332 -3,552 53.01%
NP 140,208 138,554 125,797 99,827 16,139 15,060 11,494 51.69%
-
NP to SH 140,138 138,415 124,471 99,624 16,139 15,060 11,494 51.68%
-
Tax Rate 24.56% 24.05% 25.32% 25.03% 27.63% 26.15% 23.61% -
Total Cost 915,068 930,208 830,227 698,867 62,835 47,186 30,501 76.22%
-
Net Worth 1,071,112 977,843 789,951 558,059 108,260 93,444 81,679 53.53%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 18,467 18,566 28,030 14,881 2,729 2,721 3,630 31.12%
Div Payout % 13.18% 13.41% 22.52% 14.94% 16.91% 18.07% 31.58% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,071,112 977,843 789,951 558,059 108,260 93,444 81,679 53.53%
NOSH 1,241,968 1,241,968 564,531 372,039 90,975 90,722 90,754 54.62%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.29% 12.96% 13.16% 12.50% 20.44% 24.19% 27.37% -
ROE 13.08% 14.16% 15.76% 17.85% 14.91% 16.12% 14.07% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.71 86.35 187.59 214.68 86.81 68.61 46.27 10.81%
EPS 11.36 11.15 23.32 26.78 17.74 16.60 12.67 -1.80%
DPS 1.50 1.50 5.50 4.00 3.00 3.00 4.00 -15.07%
NAPS 0.87 0.79 1.55 1.50 1.19 1.03 0.90 -0.56%
Adjusted Per Share Value based on latest NOSH - 508,062
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.57 84.64 75.71 63.25 6.25 4.93 3.33 71.06%
EPS 11.10 10.96 9.86 7.89 1.28 1.19 0.91 51.69%
DPS 1.46 1.47 2.22 1.18 0.22 0.22 0.29 30.89%
NAPS 0.8483 0.7744 0.6256 0.442 0.0857 0.074 0.0647 53.52%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.31 1.15 4.06 2.17 1.63 0.99 0.74 -
P/RPS 1.53 1.33 2.16 1.01 1.88 1.44 1.60 -0.74%
P/EPS 11.51 10.28 16.62 8.10 9.19 5.96 5.84 11.96%
EY 8.69 9.72 6.02 12.34 10.88 16.77 17.11 -10.67%
DY 1.15 1.30 1.35 1.84 1.84 3.03 5.41 -22.73%
P/NAPS 1.51 1.46 2.62 1.45 1.37 0.96 0.82 10.70%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 -
Price 1.27 1.28 1.74 2.50 1.70 1.38 0.88 -
P/RPS 1.48 1.48 0.93 1.16 1.96 2.01 1.90 -4.07%
P/EPS 11.16 11.45 7.12 9.34 9.58 8.31 6.95 8.20%
EY 8.96 8.74 14.04 10.71 10.44 12.03 14.39 -7.58%
DY 1.18 1.17 3.16 1.60 1.76 2.17 4.55 -20.13%
P/NAPS 1.46 1.62 1.12 1.67 1.43 1.34 0.98 6.86%

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