[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 103.83%
YoY- 566.68%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 523,536 533,536 473,421 379,411 38,676 30,068 24,401 66.65%
PBT 93,211 88,781 86,138 65,215 9,809 10,099 8,840 48.05%
Tax -22,256 -21,227 -23,823 -16,892 -2,570 -2,705 -2,349 45.44%
NP 70,955 67,554 62,315 48,323 7,239 7,394 6,491 48.94%
-
NP to SH 70,903 67,514 61,750 48,261 7,239 7,394 6,491 48.92%
-
Tax Rate 23.88% 23.91% 27.66% 25.90% 26.20% 26.78% 26.57% -
Total Cost 452,581 465,982 411,106 331,088 31,437 22,674 17,910 71.26%
-
Net Worth 1,023,722 931,476 835,984 338,014 98,878 88,909 78,981 53.23%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 18,629 - - - - - -
Div Payout % - 27.59% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,023,722 931,476 835,984 338,014 98,878 88,909 78,981 53.23%
NOSH 1,241,968 1,241,968 512,873 234,732 90,714 90,723 90,783 54.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.55% 12.66% 13.16% 12.74% 18.72% 24.59% 26.60% -
ROE 6.93% 7.25% 7.39% 14.28% 7.32% 8.32% 8.22% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.45 42.96 92.31 161.64 42.63 33.14 26.88 7.90%
EPS 5.74 5.44 12.04 20.56 7.98 8.15 7.15 -3.59%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.75 1.63 1.44 1.09 0.98 0.87 -0.78%
Adjusted Per Share Value based on latest NOSH - 347,722
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.46 42.25 37.49 30.05 3.06 2.38 1.93 66.69%
EPS 5.62 5.35 4.89 3.82 0.57 0.59 0.51 49.14%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8107 0.7377 0.6621 0.2677 0.0783 0.0704 0.0625 53.25%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.38 1.50 3.26 2.03 1.59 0.92 0.83 -
P/RPS 3.25 3.49 3.53 1.26 3.73 2.78 3.09 0.84%
P/EPS 24.01 27.59 27.08 9.87 19.92 11.29 11.61 12.86%
EY 4.17 3.62 3.69 10.13 5.02 8.86 8.61 -11.37%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 2.00 1.41 1.46 0.94 0.95 9.74%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 -
Price 1.41 1.44 3.72 2.20 1.17 0.95 0.81 -
P/RPS 3.32 3.35 4.03 1.36 2.74 2.87 3.01 1.64%
P/EPS 24.53 26.49 30.90 10.70 14.66 11.66 11.33 13.73%
EY 4.08 3.78 3.24 9.35 6.82 8.58 8.83 -12.06%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.92 2.28 1.53 1.07 0.97 0.93 10.57%

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