[KERJAYA] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 101.88%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 211,836 1,055,276 786,867 523,536 264,178 1,068,762 803,428 -58.84%
PBT 33,347 185,849 139,173 93,211 45,945 182,431 136,077 -60.80%
Tax -11,012 -45,641 -35,182 -22,256 -10,757 -43,877 -31,594 -50.44%
NP 22,335 140,208 103,991 70,955 35,188 138,554 104,483 -64.21%
-
NP to SH 22,327 140,138 103,913 70,903 35,122 138,415 104,390 -64.20%
-
Tax Rate 33.02% 24.56% 25.28% 23.88% 23.41% 24.05% 23.22% -
Total Cost 189,501 915,068 682,876 452,581 228,990 930,208 698,945 -58.07%
-
Net Worth 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 9.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 18,467 - - - 18,566 18,628 -
Div Payout % - 13.18% - - - 13.41% 17.84% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 9.50%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.54% 13.29% 13.22% 13.55% 13.32% 12.96% 13.00% -
ROE 2.04% 13.08% 9.93% 6.93% 3.47% 14.16% 10.92% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 17.20 85.71 63.91 42.45 21.39 86.35 64.69 -58.61%
EPS 1.81 11.36 8.42 5.74 2.84 11.15 8.41 -64.05%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.89 0.87 0.85 0.83 0.82 0.79 0.77 10.12%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.72 83.28 62.09 41.31 20.85 84.34 63.40 -58.84%
EPS 1.76 11.06 8.20 5.60 2.77 10.92 8.24 -64.23%
DPS 0.00 1.46 0.00 0.00 0.00 1.47 1.47 -
NAPS 0.8649 0.8453 0.8258 0.8079 0.7992 0.7717 0.7546 9.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.90 1.31 1.34 1.38 1.23 1.15 1.40 -
P/RPS 5.23 1.53 2.10 3.25 5.75 1.33 2.16 80.21%
P/EPS 49.64 11.51 15.88 24.01 43.25 10.28 16.66 106.92%
EY 2.01 8.69 6.30 4.17 2.31 9.72 6.00 -51.73%
DY 0.00 1.15 0.00 0.00 0.00 1.30 1.07 -
P/NAPS 1.01 1.51 1.58 1.66 1.50 1.46 1.82 -32.44%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 -
Price 1.07 1.27 1.34 1.41 1.24 1.28 1.26 -
P/RPS 6.22 1.48 2.10 3.32 5.80 1.48 1.95 116.53%
P/EPS 59.01 11.16 15.88 24.53 43.60 11.45 14.99 149.10%
EY 1.69 8.96 6.30 4.08 2.29 8.74 6.67 -59.92%
DY 0.00 1.18 0.00 0.00 0.00 1.17 1.19 -
P/NAPS 1.20 1.46 1.58 1.70 1.51 1.62 1.64 -18.78%

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