[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 114.03%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 339,939 523,536 533,536 473,421 379,411 38,676 30,068 49.75%
PBT 43,661 93,211 88,781 86,138 65,215 9,809 10,099 27.60%
Tax -11,268 -22,256 -21,227 -23,823 -16,892 -2,570 -2,705 26.81%
NP 32,393 70,955 67,554 62,315 48,323 7,239 7,394 27.88%
-
NP to SH 32,389 70,903 67,514 61,750 48,261 7,239 7,394 27.88%
-
Tax Rate 25.81% 23.88% 23.91% 27.66% 25.90% 26.20% 26.78% -
Total Cost 307,546 452,581 465,982 411,106 331,088 31,437 22,674 54.36%
-
Net Worth 1,091,467 1,023,722 931,476 835,984 338,014 98,878 88,909 51.82%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 18,629 - - - - -
Div Payout % - - 27.59% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,091,467 1,023,722 931,476 835,984 338,014 98,878 88,909 51.82%
NOSH 1,241,968 1,241,968 1,241,968 512,873 234,732 90,714 90,723 54.60%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.53% 13.55% 12.66% 13.16% 12.74% 18.72% 24.59% -
ROE 2.97% 6.93% 7.25% 7.39% 14.28% 7.32% 8.32% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.72 42.45 42.96 92.31 161.64 42.63 33.14 -2.92%
EPS 2.63 5.74 5.44 12.04 20.56 7.98 8.15 -17.16%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.83 0.75 1.63 1.44 1.09 0.98 -1.59%
Adjusted Per Share Value based on latest NOSH - 512,461
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.92 41.46 42.25 37.49 30.05 3.06 2.38 49.76%
EPS 2.57 5.62 5.35 4.89 3.82 0.57 0.59 27.76%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.8644 0.8107 0.7377 0.6621 0.2677 0.0783 0.0704 51.83%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.07 1.38 1.50 3.26 2.03 1.59 0.92 -
P/RPS 3.86 3.25 3.49 3.53 1.26 3.73 2.78 5.61%
P/EPS 40.51 24.01 27.59 27.08 9.87 19.92 11.29 23.70%
EY 2.47 4.17 3.62 3.69 10.13 5.02 8.86 -19.15%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.66 2.00 2.00 1.41 1.46 0.94 4.15%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 -
Price 1.05 1.41 1.44 3.72 2.20 1.17 0.95 -
P/RPS 3.79 3.32 3.35 4.03 1.36 2.74 2.87 4.73%
P/EPS 39.76 24.53 26.49 30.90 10.70 14.66 11.66 22.66%
EY 2.52 4.08 3.78 3.24 9.35 6.82 8.58 -18.45%
DY 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.70 1.92 2.28 1.53 1.07 0.97 3.31%

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