[KERJAYA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.78%
YoY- 51.34%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 977,947 845,981 249,456 66,237 39,165 92,576 205,546 29.67%
PBT 172,347 139,986 49,382 21,343 13,828 22,834 11,327 57.38%
Tax -43,057 -34,859 -13,238 -5,563 -3,401 -1,193 533 -
NP 129,290 105,127 36,144 15,780 10,427 21,641 11,860 48.87%
-
NP to SH 127,970 104,797 36,144 15,780 10,427 21,641 11,860 48.62%
-
Tax Rate 24.98% 24.90% 26.81% 26.06% 24.60% 5.22% -4.71% -
Total Cost 848,657 740,854 213,312 50,457 28,738 70,935 193,686 27.90%
-
Net Worth 906,637 513,362 268,614 97,919 84,472 76,206 55,367 59.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 29,571 20,269 - 2,722 3,631 - - -
Div Payout % 23.11% 19.34% - 17.25% 34.83% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 906,637 513,362 268,614 97,919 84,472 76,206 55,367 59.32%
NOSH 1,241,968 513,362 121,545 90,666 90,830 90,722 90,766 54.62%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.22% 12.43% 14.49% 23.82% 26.62% 23.38% 5.77% -
ROE 14.11% 20.41% 13.46% 16.12% 12.34% 28.40% 21.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 78.74 164.79 205.24 73.06 43.12 102.04 226.45 -16.13%
EPS 10.30 20.41 29.74 17.40 11.48 23.85 13.07 -3.89%
DPS 2.38 3.95 0.00 3.00 4.00 0.00 0.00 -
NAPS 0.73 1.00 2.21 1.08 0.93 0.84 0.61 3.03%
Adjusted Per Share Value based on latest NOSH - 90,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 77.17 66.76 19.69 5.23 3.09 7.31 16.22 29.67%
EPS 10.10 8.27 2.85 1.25 0.82 1.71 0.94 48.52%
DPS 2.33 1.60 0.00 0.21 0.29 0.00 0.00 -
NAPS 0.7155 0.4051 0.212 0.0773 0.0667 0.0601 0.0437 59.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.49 2.62 1.71 1.56 0.82 0.80 0.80 -
P/RPS 1.89 1.59 0.83 2.14 1.90 0.78 0.35 32.43%
P/EPS 14.46 12.83 5.75 8.96 7.14 3.35 6.12 15.40%
EY 6.92 7.79 17.39 11.16 14.00 29.82 16.33 -13.32%
DY 1.60 1.51 0.00 1.92 4.88 0.00 0.00 -
P/NAPS 2.04 2.62 0.77 1.44 0.88 0.95 1.31 7.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 -
Price 1.58 3.18 2.08 1.64 0.825 0.88 0.87 -
P/RPS 2.01 1.93 1.01 2.24 1.91 0.86 0.38 31.98%
P/EPS 15.33 15.58 6.99 9.42 7.19 3.69 6.66 14.89%
EY 6.52 6.42 14.30 10.61 13.91 27.11 15.02 -12.97%
DY 1.51 1.24 0.00 1.83 4.85 0.00 0.00 -
P/NAPS 2.16 3.18 0.94 1.52 0.89 1.05 1.43 7.11%

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