[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 486.83%
YoY- 544.8%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,056,712 1,020,560 932,868 743,720 61,792 45,828 57,148 62.57%
PBT 183,780 171,048 155,480 128,164 19,840 16,036 20,908 43.63%
Tax -43,028 -41,180 -39,572 -33,456 -5,152 -4,228 -4,832 43.94%
NP 140,752 129,868 115,908 94,708 14,688 11,808 16,076 43.54%
-
NP to SH 140,488 129,392 115,404 94,708 14,688 11,808 16,076 43.49%
-
Tax Rate 23.41% 24.08% 25.45% 26.10% 25.97% 26.37% 23.11% -
Total Cost 915,960 890,692 816,960 649,012 47,104 34,020 41,072 67.73%
-
Net Worth 1,012,722 906,637 811,113 268,614 97,919 84,472 76,206 53.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,012,722 906,637 811,113 268,614 97,919 84,472 76,206 53.87%
NOSH 1,241,968 1,241,968 513,362 121,545 90,666 90,830 90,722 54.63%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.32% 12.73% 12.42% 12.73% 23.77% 25.77% 28.13% -
ROE 13.87% 14.27% 14.23% 35.26% 15.00% 13.98% 21.10% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 85.56 82.17 181.72 611.89 68.15 50.45 62.99 5.23%
EPS 11.36 10.40 22.48 77.92 16.20 13.00 17.72 -7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.73 1.58 2.21 1.08 0.93 0.84 -0.40%
Adjusted Per Share Value based on latest NOSH - 121,545
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.69 80.82 73.88 58.90 4.89 3.63 4.53 62.55%
EPS 11.13 10.25 9.14 7.50 1.16 0.94 1.27 43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.802 0.718 0.6424 0.2127 0.0775 0.0669 0.0604 53.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.23 1.49 2.62 1.71 1.56 0.82 0.80 -
P/RPS 1.44 1.81 1.44 0.28 2.29 1.63 1.27 2.11%
P/EPS 10.81 14.30 11.65 2.19 9.63 6.31 4.51 15.67%
EY 9.25 6.99 8.58 45.57 10.38 15.85 22.15 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.04 1.66 0.77 1.44 0.88 0.95 7.90%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 -
Price 1.24 1.58 3.20 2.08 1.64 0.825 0.88 -
P/RPS 1.45 1.92 1.76 0.34 2.41 1.64 1.40 0.58%
P/EPS 10.90 15.17 14.23 2.67 10.12 6.35 4.97 13.97%
EY 9.17 6.59 7.02 37.46 9.88 15.76 20.14 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.16 2.03 0.94 1.52 0.89 1.05 6.23%

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