[KERJAYA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1.51%
YoY- 444.01%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 268,409 265,334 252,663 228,816 18,604 15,243 10,550 71.45%
PBT 46,676 46,354 40,771 34,151 6,636 5,225 3,487 54.05%
Tax -10,459 -12,283 -12,031 -8,172 -1,880 -1,370 -650 58.85%
NP 36,217 34,071 28,740 25,979 4,756 3,855 2,837 52.84%
-
NP to SH 36,225 34,025 28,311 25,873 4,756 3,855 2,837 52.85%
-
Tax Rate 22.41% 26.50% 29.51% 23.93% 28.33% 26.22% 18.64% -
Total Cost 232,192 231,263 223,923 202,837 13,848 11,388 7,713 76.32%
-
Net Worth 1,071,112 977,843 789,951 762,093 108,839 93,427 81,712 53.52%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 18,467 - - - - - 3,631 31.12%
Div Payout % 50.98% - - - - - 128.01% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,071,112 977,843 789,951 762,093 108,839 93,427 81,712 53.52%
NOSH 1,241,968 1,241,968 564,531 508,062 91,461 90,705 90,791 54.61%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.49% 12.84% 11.37% 11.35% 25.56% 25.29% 26.89% -
ROE 3.38% 3.48% 3.58% 3.39% 4.37% 4.13% 3.47% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.80 21.44 49.58 45.04 20.34 16.80 11.62 11.05%
EPS 2.94 2.75 5.56 5.09 5.20 4.25 3.13 -1.03%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 4.00 -15.07%
NAPS 0.87 0.79 1.55 1.50 1.19 1.03 0.90 -0.56%
Adjusted Per Share Value based on latest NOSH - 508,062
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.18 20.94 19.94 18.06 1.47 1.20 0.83 71.54%
EPS 2.86 2.69 2.23 2.04 0.38 0.30 0.22 53.31%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.29 30.89%
NAPS 0.8453 0.7717 0.6234 0.6014 0.0859 0.0737 0.0645 53.51%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.31 1.15 4.06 2.17 1.63 0.99 0.74 -
P/RPS 6.01 5.36 8.19 4.82 8.01 5.89 6.37 -0.96%
P/EPS 44.52 41.84 73.09 42.61 31.35 23.29 23.68 11.08%
EY 2.25 2.39 1.37 2.35 3.19 4.29 4.22 -9.94%
DY 1.15 0.00 0.00 0.00 0.00 0.00 5.41 -22.73%
P/NAPS 1.51 1.46 2.62 1.45 1.37 0.96 0.82 10.70%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 -
Price 1.27 1.28 1.74 2.50 1.70 1.38 0.88 -
P/RPS 5.83 5.97 3.51 5.55 8.36 8.21 7.57 -4.25%
P/EPS 43.16 46.56 31.32 49.09 32.69 32.47 28.16 7.37%
EY 2.32 2.15 3.19 2.04 3.06 3.08 3.55 -6.84%
DY 1.18 0.00 0.00 0.00 0.00 0.00 4.55 -20.13%
P/NAPS 1.46 1.62 1.12 1.67 1.43 1.34 0.98 6.86%

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