[KERJAYA] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.19%
YoY- 189.94%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,002,934 1,077,800 977,947 845,981 249,456 66,237 39,165 71.59%
PBT 173,251 185,614 172,347 139,986 49,382 21,343 13,828 52.34%
Tax -45,896 -44,339 -43,057 -34,859 -13,238 -5,563 -3,401 54.23%
NP 127,355 141,275 129,290 105,127 36,144 15,780 10,427 51.69%
-
NP to SH 127,343 141,189 127,970 104,797 36,144 15,780 10,427 51.69%
-
Tax Rate 26.49% 23.89% 24.98% 24.90% 26.81% 26.06% 24.60% -
Total Cost 875,579 936,525 848,657 740,854 213,312 50,457 28,738 76.63%
-
Net Worth 1,095,945 1,012,722 906,637 513,362 268,614 97,919 84,472 53.22%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,467 18,629 29,571 20,269 - 2,722 3,631 31.10%
Div Payout % 14.50% 13.19% 23.11% 19.34% - 17.25% 34.83% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,095,945 1,012,722 906,637 513,362 268,614 97,919 84,472 53.22%
NOSH 1,241,968 1,241,968 1,241,968 513,362 121,545 90,666 90,830 54.57%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.70% 13.11% 13.22% 12.43% 14.49% 23.82% 26.62% -
ROE 11.62% 13.94% 14.11% 20.41% 13.46% 16.12% 12.34% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 81.45 87.27 78.74 164.79 205.24 73.06 43.12 11.17%
EPS 10.34 11.43 10.30 20.41 29.74 17.40 11.48 -1.72%
DPS 1.50 1.50 2.38 3.95 0.00 3.00 4.00 -15.06%
NAPS 0.89 0.82 0.73 1.00 2.21 1.08 0.93 -0.72%
Adjusted Per Share Value based on latest NOSH - 513,362
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 79.43 85.36 77.45 67.00 19.76 5.25 3.10 71.61%
EPS 10.08 11.18 10.13 8.30 2.86 1.25 0.83 51.55%
DPS 1.46 1.48 2.34 1.61 0.00 0.22 0.29 30.88%
NAPS 0.8679 0.802 0.718 0.4066 0.2127 0.0775 0.0669 53.22%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.90 1.23 1.49 2.62 1.71 1.56 0.82 -
P/RPS 1.11 1.41 1.89 1.59 0.83 2.14 1.90 -8.56%
P/EPS 8.70 10.76 14.46 12.83 5.75 8.96 7.14 3.34%
EY 11.49 9.29 6.92 7.79 17.39 11.16 14.00 -3.23%
DY 1.67 1.22 1.60 1.51 0.00 1.92 4.88 -16.35%
P/NAPS 1.01 1.50 2.04 2.62 0.77 1.44 0.88 2.32%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 -
Price 1.07 1.23 1.58 3.18 2.08 1.64 0.825 -
P/RPS 1.31 1.41 2.01 1.93 1.01 2.24 1.91 -6.08%
P/EPS 10.35 10.76 15.33 15.58 6.99 9.42 7.19 6.25%
EY 9.66 9.29 6.52 6.42 14.30 10.61 13.91 -5.89%
DY 1.40 1.22 1.51 1.24 0.00 1.83 4.85 -18.68%
P/NAPS 1.20 1.50 2.16 3.18 0.94 1.52 0.89 5.10%

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