[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.08%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,047,072 1,056,712 1,068,762 1,071,237 1,067,072 1,020,560 956,024 6.27%
PBT 186,422 183,780 182,431 181,436 177,562 171,048 168,451 7.01%
Tax -44,512 -43,028 -43,877 -42,125 -42,454 -41,180 -42,654 2.89%
NP 141,910 140,752 138,554 139,310 135,108 129,868 125,797 8.39%
-
NP to SH 141,806 140,488 138,415 139,186 135,028 129,392 124,471 9.10%
-
Tax Rate 23.88% 23.41% 24.05% 23.22% 23.91% 24.08% 25.32% -
Total Cost 905,162 915,960 930,208 931,926 931,964 890,692 830,227 5.94%
-
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 18,566 24,837 37,259 - 28,030 -
Div Payout % - - 13.41% 17.84% 27.59% - 22.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 564,531 69.39%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.55% 13.32% 12.96% 13.00% 12.66% 12.73% 13.16% -
ROE 13.85% 13.87% 14.16% 14.56% 14.50% 14.27% 15.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.89 85.56 86.35 86.26 85.92 82.17 187.59 -41.14%
EPS 11.48 11.36 11.15 11.21 10.88 10.40 23.32 -37.73%
DPS 0.00 0.00 1.50 2.00 3.00 0.00 5.50 -
NAPS 0.83 0.82 0.79 0.77 0.75 0.73 1.55 -34.13%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.63 83.39 84.34 84.54 84.21 80.54 75.44 6.27%
EPS 11.19 11.09 10.92 10.98 10.66 10.21 9.82 9.12%
DPS 0.00 0.00 1.47 1.96 2.94 0.00 2.21 -
NAPS 0.8079 0.7992 0.7717 0.7546 0.7351 0.7155 0.6234 18.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.38 1.23 1.15 1.40 1.50 1.49 4.06 -
P/RPS 1.63 1.44 1.33 1.62 1.75 1.81 2.16 -17.15%
P/EPS 12.00 10.81 10.28 12.49 13.80 14.30 16.62 -19.56%
EY 8.33 9.25 9.72 8.01 7.25 6.99 6.02 24.24%
DY 0.00 0.00 1.30 1.43 2.00 0.00 1.35 -
P/NAPS 1.66 1.50 1.46 1.82 2.00 2.04 2.62 -26.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 -
Price 1.41 1.24 1.28 1.26 1.44 1.58 1.74 -
P/RPS 1.66 1.45 1.48 1.46 1.68 1.92 0.93 47.30%
P/EPS 12.26 10.90 11.45 11.24 13.24 15.17 7.12 43.80%
EY 8.15 9.17 8.74 8.90 7.55 6.59 14.04 -30.48%
DY 0.00 0.00 1.17 1.59 2.08 0.00 3.16 -
P/NAPS 1.70 1.51 1.62 1.64 1.92 2.16 1.12 32.17%

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