[KERJAYA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -5.54%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,016,140 899,379 419,709 70,854 47,662 56,491 223,831 28.66%
PBT 171,096 154,452 77,707 20,102 16,305 20,387 16,720 47.31%
Tax -40,058 -40,286 -20,484 -5,197 -3,908 -1,764 446 -
NP 131,038 114,166 57,223 14,905 12,397 18,623 17,166 40.29%
-
NP to SH 130,236 113,456 57,161 14,905 12,397 18,623 17,166 40.15%
-
Tax Rate 23.41% 26.08% 26.36% 25.85% 23.97% 8.65% -2.67% -
Total Cost 885,102 785,213 362,486 55,949 35,265 37,868 206,665 27.42%
-
Net Worth 931,476 835,311 500,720 98,932 88,839 79,067 60,798 57.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 48,201 20,269 - 2,722 3,631 - - -
Div Payout % 37.01% 17.87% - 18.26% 29.29% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 931,476 835,311 500,720 98,932 88,839 79,067 60,798 57.56%
NOSH 1,241,968 512,461 347,722 90,763 90,653 90,882 90,743 54.63%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.90% 12.69% 13.63% 21.04% 26.01% 32.97% 7.67% -
ROE 13.98% 13.58% 11.42% 15.07% 13.95% 23.55% 28.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.82 175.50 120.70 78.06 52.58 62.16 246.66 -16.79%
EPS 10.49 22.14 16.44 16.42 13.68 20.49 18.92 -9.35%
DPS 3.88 4.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 0.75 1.63 1.44 1.09 0.98 0.87 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 90,763
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 80.47 71.23 33.24 5.61 3.77 4.47 17.73 28.65%
EPS 10.31 8.99 4.53 1.18 0.98 1.47 1.36 40.13%
DPS 3.82 1.61 0.00 0.22 0.29 0.00 0.00 -
NAPS 0.7377 0.6615 0.3965 0.0783 0.0704 0.0626 0.0481 57.59%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.50 3.26 2.03 1.59 0.92 0.83 0.88 -
P/RPS 1.83 1.86 1.68 2.04 1.75 1.34 0.36 31.11%
P/EPS 14.30 14.72 12.35 9.68 6.73 4.05 4.65 20.58%
EY 6.99 6.79 8.10 10.33 14.86 24.69 21.50 -17.07%
DY 2.59 1.23 0.00 1.89 4.35 0.00 0.00 -
P/NAPS 2.00 2.00 1.41 1.46 0.94 0.95 1.31 7.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 -
Price 1.44 3.72 2.20 1.17 0.95 0.81 0.85 -
P/RPS 1.76 2.12 1.82 1.50 1.81 1.30 0.34 31.50%
P/EPS 13.73 16.80 13.38 7.12 6.95 3.95 4.49 20.46%
EY 7.28 5.95 7.47 14.04 14.39 25.30 22.26 -16.98%
DY 2.70 1.08 0.00 2.56 4.21 0.00 0.00 -
P/NAPS 1.92 2.28 1.53 1.07 0.97 0.93 1.27 7.12%

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