[KERJAYA] YoY Cumulative 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- 97.14%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 533,536 473,421 379,411 38,676 30,068 24,401 126,084 27.16%
PBT 88,781 86,138 65,215 9,809 10,099 8,840 12,276 39.04%
Tax -21,227 -23,823 -16,892 -2,570 -2,705 -2,349 -986 66.75%
NP 67,554 62,315 48,323 7,239 7,394 6,491 11,290 34.72%
-
NP to SH 67,514 61,750 48,261 7,239 7,394 6,491 11,290 34.70%
-
Tax Rate 23.91% 27.66% 25.90% 26.20% 26.78% 26.57% 8.03% -
Total Cost 465,982 411,106 331,088 31,437 22,674 17,910 114,794 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 18,629 - - - - - - -
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 7.25% 7.39% 14.28% 7.32% 8.32% 8.22% 18.57% -
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 42.96 92.31 161.64 42.63 33.14 26.88 138.93 -17.75%
EPS 5.44 12.04 20.56 7.98 8.15 7.15 12.44 -12.87%
DPS 1.50 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 42.25 37.49 30.05 3.06 2.38 1.93 9.99 27.15%
EPS 5.35 4.89 3.82 0.57 0.59 0.51 0.89 34.82%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.6621 0.2677 0.0783 0.0704 0.0625 0.0482 57.53%
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 3.49 3.53 1.26 3.73 2.78 3.09 0.63 33.00%
P/EPS 27.59 27.08 9.87 19.92 11.29 11.61 7.07 25.46%
EY 3.62 3.69 10.13 5.02 8.86 8.61 14.14 -20.30%
DY 1.00 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 3.35 4.03 1.36 2.74 2.87 3.01 0.61 32.80%
P/EPS 26.49 30.90 10.70 14.66 11.66 11.33 6.83 25.33%
EY 3.78 3.24 9.35 6.82 8.58 8.83 14.64 -20.19%
DY 1.04 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