[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.92%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,071,237 1,067,072 1,020,560 956,024 937,816 946,842 932,868 9.64%
PBT 181,436 177,562 171,048 168,451 170,242 172,276 155,480 10.83%
Tax -42,125 -42,454 -41,180 -42,654 -40,830 -47,646 -39,572 4.25%
NP 139,310 135,108 129,868 125,797 129,412 124,630 115,908 13.03%
-
NP to SH 139,186 135,028 129,392 124,471 128,214 123,500 115,404 13.29%
-
Tax Rate 23.22% 23.91% 24.08% 25.32% 23.98% 27.66% 25.45% -
Total Cost 931,926 931,964 890,692 830,227 808,404 822,212 816,960 9.16%
-
Net Worth 956,246 931,476 906,637 789,951 805,788 835,984 811,113 11.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 24,837 37,259 - 28,030 39,133 - - -
Div Payout % 17.84% 27.59% - 22.52% 30.52% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 956,246 931,476 906,637 789,951 805,788 835,984 811,113 11.58%
NOSH 1,241,968 1,241,968 1,241,968 564,531 533,634 512,873 513,362 80.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.00% 12.66% 12.73% 13.16% 13.80% 13.16% 12.42% -
ROE 14.56% 14.50% 14.27% 15.76% 15.91% 14.77% 14.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.26 85.92 82.17 187.59 175.74 184.62 181.72 -39.12%
EPS 11.21 10.88 10.40 23.32 24.03 24.08 22.48 -37.08%
DPS 2.00 3.00 0.00 5.50 7.33 0.00 0.00 -
NAPS 0.77 0.75 0.73 1.55 1.51 1.63 1.58 -38.04%
Adjusted Per Share Value based on latest NOSH - 564,531
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.84 84.51 80.82 75.71 74.27 74.98 73.88 9.65%
EPS 11.02 10.69 10.25 9.86 10.15 9.78 9.14 13.26%
DPS 1.97 2.95 0.00 2.22 3.10 0.00 0.00 -
NAPS 0.7573 0.7377 0.718 0.6256 0.6381 0.6621 0.6424 11.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.40 1.50 1.49 4.06 3.66 3.26 2.62 -
P/RPS 1.62 1.75 1.81 2.16 2.08 1.77 1.44 8.16%
P/EPS 12.49 13.80 14.30 16.62 15.23 13.54 11.65 4.74%
EY 8.01 7.25 6.99 6.02 6.56 7.39 8.58 -4.47%
DY 1.43 2.00 0.00 1.35 2.00 0.00 0.00 -
P/NAPS 1.82 2.00 2.04 2.62 2.42 2.00 1.66 6.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 -
Price 1.26 1.44 1.58 1.74 4.02 3.72 3.20 -
P/RPS 1.46 1.68 1.92 0.93 2.29 2.02 1.76 -11.70%
P/EPS 11.24 13.24 15.17 7.12 16.73 15.45 14.23 -14.53%
EY 8.90 7.55 6.59 14.04 5.98 6.47 7.02 17.12%
DY 1.59 2.08 0.00 3.16 1.82 0.00 0.00 -
P/NAPS 1.64 1.92 2.16 1.12 2.66 2.28 2.03 -13.24%

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