[KERJAYA] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.54%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 703,362 569,878 60,370 47,003 31,445 148,151 89,728 40.89%
PBT 127,682 99,006 15,665 15,167 11,559 18,434 2,896 87.84%
Tax -30,623 -25,158 -4,282 -3,962 -2,902 -1,205 -633 90.77%
NP 97,059 73,848 11,383 11,205 8,657 17,229 2,263 86.98%
-
NP to SH 96,161 73,751 11,383 11,205 8,657 17,229 2,263 86.69%
-
Tax Rate 23.98% 25.41% 27.33% 26.12% 25.11% 6.54% 21.86% -
Total Cost 606,303 496,030 48,987 35,798 22,788 130,922 87,465 38.04%
-
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.57%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 29,349 13,047 2,725 2,721 - - - -
Div Payout % 30.52% 17.69% 23.94% 24.29% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.57%
NOSH 533,634 326,187 90,845 90,728 90,744 90,726 90,883 34.27%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.80% 12.96% 18.86% 23.84% 27.53% 11.63% 2.52% -
ROE 11.93% 15.59% 11.09% 12.47% 10.60% 26.01% 2.47% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 131.81 174.71 66.45 51.81 34.65 163.29 98.73 4.92%
EPS 18.02 22.61 12.53 12.35 9.54 18.99 2.49 39.03%
DPS 5.50 4.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.13 0.99 0.90 0.73 1.01 6.92%
Adjusted Per Share Value based on latest NOSH - 90,738
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.70 45.13 4.78 3.72 2.49 11.73 7.11 40.88%
EPS 7.62 5.84 0.90 0.89 0.69 1.36 0.18 86.58%
DPS 2.32 1.03 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.6381 0.3746 0.0813 0.0711 0.0647 0.0525 0.0727 43.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.66 2.30 1.60 1.28 0.755 0.77 0.50 -
P/RPS 2.78 1.32 2.41 2.47 2.18 0.47 0.51 32.62%
P/EPS 20.31 10.17 12.77 10.36 7.91 4.05 20.08 0.18%
EY 4.92 9.83 7.83 9.65 12.64 24.66 4.98 -0.20%
DY 1.50 1.74 1.87 2.34 0.00 0.00 0.00 -
P/NAPS 2.42 1.59 1.42 1.29 0.84 1.05 0.50 30.02%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 -
Price 4.02 2.18 1.60 1.10 0.80 0.82 0.52 -
P/RPS 3.05 1.25 2.41 2.12 2.31 0.50 0.53 33.83%
P/EPS 22.31 9.64 12.77 8.91 8.39 4.32 20.88 1.10%
EY 4.48 10.37 7.83 11.23 11.93 23.16 4.79 -1.10%
DY 1.37 1.83 1.87 2.73 0.00 0.00 0.00 -
P/NAPS 2.66 1.50 1.42 1.11 0.89 1.12 0.51 31.65%

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