[KERJAYA] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.15%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 252,663 228,816 18,604 15,243 10,550 10,223 48,858 31.46%
PBT 40,771 34,151 6,636 5,225 3,487 5,580 1,810 67.97%
Tax -12,031 -8,172 -1,880 -1,370 -650 804 1,495 -
NP 28,740 25,979 4,756 3,855 2,837 6,384 3,305 43.35%
-
NP to SH 28,311 25,873 4,756 3,855 2,837 6,384 3,305 42.99%
-
Tax Rate 29.51% 23.93% 28.33% 26.22% 18.64% -14.41% -82.60% -
Total Cost 223,923 202,837 13,848 11,388 7,713 3,839 45,553 30.36%
-
Net Worth 789,951 762,093 108,839 93,427 81,712 72,545 48,993 58.87%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 3,631 - - -
Div Payout % - - - - 128.01% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 789,951 762,093 108,839 93,427 81,712 72,545 48,993 58.87%
NOSH 564,531 508,062 91,461 90,705 90,791 90,681 90,727 35.58%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.37% 11.35% 25.56% 25.29% 26.89% 62.45% 6.76% -
ROE 3.58% 3.39% 4.37% 4.13% 3.47% 8.80% 6.75% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.58 45.04 20.34 16.80 11.62 11.27 53.85 -1.36%
EPS 5.56 5.09 5.20 4.25 3.13 7.04 4.27 4.49%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.55 1.50 1.19 1.03 0.90 0.80 0.54 19.19%
Adjusted Per Share Value based on latest NOSH - 90,705
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 19.94 18.06 1.47 1.20 0.83 0.81 3.86 31.44%
EPS 2.23 2.04 0.38 0.30 0.22 0.50 0.26 43.02%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.6234 0.6014 0.0859 0.0737 0.0645 0.0572 0.0387 58.85%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.06 2.17 1.63 0.99 0.74 0.82 0.53 -
P/RPS 8.19 4.82 8.01 5.89 6.37 7.27 0.98 42.40%
P/EPS 73.09 42.61 31.35 23.29 23.68 11.65 14.55 30.83%
EY 1.37 2.35 3.19 4.29 4.22 8.59 6.87 -23.54%
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 2.62 1.45 1.37 0.96 0.82 1.03 0.98 17.79%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 -
Price 1.74 2.50 1.70 1.38 0.88 0.83 0.92 -
P/RPS 3.51 5.55 8.36 8.21 7.57 7.36 1.71 12.72%
P/EPS 31.32 49.09 32.69 32.47 28.16 11.79 25.26 3.64%
EY 3.19 2.04 3.06 3.08 3.55 8.48 3.96 -3.53%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.12 1.67 1.43 1.34 0.98 1.04 1.70 -6.71%

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