[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.86%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 562,146 339,939 211,836 1,055,276 786,867 523,536 264,178 65.21%
PBT 81,317 43,661 33,347 185,849 139,173 93,211 45,945 46.16%
Tax -18,539 -11,268 -11,012 -45,641 -35,182 -22,256 -10,757 43.60%
NP 62,778 32,393 22,335 140,208 103,991 70,955 35,188 46.94%
-
NP to SH 62,772 32,389 22,327 140,138 103,913 70,903 35,122 47.11%
-
Tax Rate 22.80% 25.81% 33.02% 24.56% 25.28% 23.88% 23.41% -
Total Cost 499,368 307,546 189,501 915,068 682,876 452,581 228,990 67.92%
-
Net Worth 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 5.02%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 18,467 - - - -
Div Payout % - - - 13.18% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 5.02%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.17% 9.53% 10.54% 13.29% 13.22% 13.55% 13.32% -
ROE 5.76% 2.97% 2.04% 13.08% 9.93% 6.93% 3.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 45.89 27.72 17.20 85.71 63.91 42.45 21.39 66.11%
EPS 5.10 2.63 1.81 11.36 8.42 5.74 2.84 47.58%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.87 0.85 0.83 0.82 5.59%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.36 26.83 16.72 83.28 62.09 41.31 20.85 65.19%
EPS 4.95 2.56 1.76 11.06 8.20 5.60 2.77 47.10%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.8603 0.8613 0.8649 0.8453 0.8258 0.8079 0.7992 5.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.00 1.07 0.90 1.31 1.34 1.38 1.23 -
P/RPS 2.18 3.86 5.23 1.53 2.10 3.25 5.75 -47.52%
P/EPS 19.51 40.51 49.64 11.51 15.88 24.01 43.25 -41.09%
EY 5.12 2.47 2.01 8.69 6.30 4.17 2.31 69.74%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.01 1.51 1.58 1.66 1.50 -17.65%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 0.935 1.05 1.07 1.27 1.34 1.41 1.24 -
P/RPS 2.04 3.79 6.22 1.48 2.10 3.32 5.80 -50.07%
P/EPS 18.25 39.76 59.01 11.16 15.88 24.53 43.60 -43.95%
EY 5.48 2.52 1.69 8.96 6.30 4.08 2.29 78.62%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 1.05 1.18 1.20 1.46 1.58 1.70 1.51 -21.45%

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