[KERJAYA] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 123.95%
YoY- 129.05%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,077,800 977,947 845,981 249,456 66,237 39,165 92,576 50.51%
PBT 185,614 172,347 139,986 49,382 21,343 13,828 22,834 41.77%
Tax -44,339 -43,057 -34,859 -13,238 -5,563 -3,401 -1,193 82.62%
NP 141,275 129,290 105,127 36,144 15,780 10,427 21,641 36.68%
-
NP to SH 141,189 127,970 104,797 36,144 15,780 10,427 21,641 36.67%
-
Tax Rate 23.89% 24.98% 24.90% 26.81% 26.06% 24.60% 5.22% -
Total Cost 936,525 848,657 740,854 213,312 50,457 28,738 70,935 53.70%
-
Net Worth 1,012,722 906,637 513,362 268,614 97,919 84,472 76,206 53.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 18,629 29,571 20,269 - 2,722 3,631 - -
Div Payout % 13.19% 23.11% 19.34% - 17.25% 34.83% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,012,722 906,637 513,362 268,614 97,919 84,472 76,206 53.87%
NOSH 1,241,968 1,241,968 513,362 121,545 90,666 90,830 90,722 54.63%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.11% 13.22% 12.43% 14.49% 23.82% 26.62% 23.38% -
ROE 13.94% 14.11% 20.41% 13.46% 16.12% 12.34% 28.40% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 87.27 78.74 164.79 205.24 73.06 43.12 102.04 -2.57%
EPS 11.43 10.30 20.41 29.74 17.40 11.48 23.85 -11.53%
DPS 1.50 2.38 3.95 0.00 3.00 4.00 0.00 -
NAPS 0.82 0.73 1.00 2.21 1.08 0.93 0.84 -0.40%
Adjusted Per Share Value based on latest NOSH - 121,545
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 85.36 77.45 67.00 19.76 5.25 3.10 7.33 50.52%
EPS 11.18 10.13 8.30 2.86 1.25 0.83 1.71 36.72%
DPS 1.48 2.34 1.61 0.00 0.22 0.29 0.00 -
NAPS 0.802 0.718 0.4066 0.2127 0.0775 0.0669 0.0604 53.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.23 1.49 2.62 1.71 1.56 0.82 0.80 -
P/RPS 1.41 1.89 1.59 0.83 2.14 1.90 0.78 10.36%
P/EPS 10.76 14.46 12.83 5.75 8.96 7.14 3.35 21.45%
EY 9.29 6.92 7.79 17.39 11.16 14.00 29.82 -17.65%
DY 1.22 1.60 1.51 0.00 1.92 4.88 0.00 -
P/NAPS 1.50 2.04 2.62 0.77 1.44 0.88 0.95 7.90%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 -
Price 1.23 1.58 3.18 2.08 1.64 0.825 0.88 -
P/RPS 1.41 2.01 1.93 1.01 2.24 1.91 0.86 8.58%
P/EPS 10.76 15.33 15.58 6.99 9.42 7.19 3.69 19.51%
EY 9.29 6.52 6.42 14.30 10.61 13.91 27.11 -16.34%
DY 1.22 1.51 1.24 0.00 1.83 4.85 0.00 -
P/NAPS 1.50 2.16 3.18 0.94 1.52 0.89 1.05 6.12%

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