[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.63%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,055,276 786,867 523,536 264,178 1,068,762 803,428 533,536 57.37%
PBT 185,849 139,173 93,211 45,945 182,431 136,077 88,781 63.42%
Tax -45,641 -35,182 -22,256 -10,757 -43,877 -31,594 -21,227 66.35%
NP 140,208 103,991 70,955 35,188 138,554 104,483 67,554 62.49%
-
NP to SH 140,138 103,913 70,903 35,122 138,415 104,390 67,514 62.50%
-
Tax Rate 24.56% 25.28% 23.88% 23.41% 24.05% 23.22% 23.91% -
Total Cost 915,068 682,876 452,581 228,990 930,208 698,945 465,982 56.62%
-
Net Worth 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 9.73%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 18,467 - - - 18,566 18,628 18,629 -0.57%
Div Payout % 13.18% - - - 13.41% 17.84% 27.59% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 9.73%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.29% 13.22% 13.55% 13.32% 12.96% 13.00% 12.66% -
ROE 13.08% 9.93% 6.93% 3.47% 14.16% 10.92% 7.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.71 63.91 42.45 21.39 86.35 64.69 42.96 58.28%
EPS 11.36 8.42 5.74 2.84 11.15 8.41 5.44 63.15%
DPS 1.50 0.00 0.00 0.00 1.50 1.50 1.50 0.00%
NAPS 0.87 0.85 0.83 0.82 0.79 0.77 0.75 10.37%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.28 62.09 41.31 20.85 84.34 63.40 42.10 57.38%
EPS 11.06 8.20 5.60 2.77 10.92 8.24 5.33 62.47%
DPS 1.46 0.00 0.00 0.00 1.47 1.47 1.47 -0.45%
NAPS 0.8453 0.8258 0.8079 0.7992 0.7717 0.7546 0.7351 9.73%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.31 1.34 1.38 1.23 1.15 1.40 1.50 -
P/RPS 1.53 2.10 3.25 5.75 1.33 2.16 3.49 -42.20%
P/EPS 11.51 15.88 24.01 43.25 10.28 16.66 27.59 -44.07%
EY 8.69 6.30 4.17 2.31 9.72 6.00 3.62 78.99%
DY 1.15 0.00 0.00 0.00 1.30 1.07 1.00 9.73%
P/NAPS 1.51 1.58 1.66 1.50 1.46 1.82 2.00 -17.04%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 -
Price 1.27 1.34 1.41 1.24 1.28 1.26 1.44 -
P/RPS 1.48 2.10 3.32 5.80 1.48 1.95 3.35 -41.90%
P/EPS 11.16 15.88 24.53 43.60 11.45 14.99 26.49 -43.71%
EY 8.96 6.30 4.08 2.29 8.74 6.67 3.78 77.49%
DY 1.18 0.00 0.00 0.00 1.17 1.19 1.04 8.75%
P/NAPS 1.46 1.58 1.70 1.51 1.62 1.64 1.92 -16.64%

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