[KERJAYA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.77%
YoY- 14.79%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,077,800 1,068,762 1,056,091 1,016,140 977,947 956,024 938,853 9.64%
PBT 185,614 182,431 176,848 171,096 172,347 168,455 162,205 9.41%
Tax -44,339 -43,877 -43,625 -40,058 -43,057 -42,655 -38,820 9.27%
NP 141,275 138,554 133,223 131,038 129,290 125,800 123,385 9.45%
-
NP to SH 141,189 138,415 132,701 130,236 127,970 124,473 122,378 10.01%
-
Tax Rate 23.89% 24.05% 24.67% 23.41% 24.98% 25.32% 23.93% -
Total Cost 936,525 930,208 922,868 885,102 848,657 830,224 815,468 9.67%
-
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 811,884 15.89%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 18,629 18,629 18,629 48,201 29,571 29,571 29,571 -26.53%
Div Payout % 13.19% 13.46% 14.04% 37.01% 23.11% 23.76% 24.16% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 811,884 15.89%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 564,531 537,671 74.83%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.11% 12.96% 12.61% 12.90% 13.22% 13.16% 13.14% -
ROE 13.94% 14.16% 13.88% 13.98% 14.11% 15.76% 15.07% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 87.27 86.35 85.04 81.82 78.74 187.59 174.61 -37.04%
EPS 11.43 11.18 10.69 10.49 10.30 24.42 22.76 -36.84%
DPS 1.50 1.50 1.50 3.88 2.38 5.80 5.50 -57.97%
NAPS 0.82 0.79 0.77 0.75 0.73 1.55 1.51 -33.46%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.05 84.34 83.34 80.19 77.17 75.44 74.09 9.64%
EPS 11.14 10.92 10.47 10.28 10.10 9.82 9.66 9.97%
DPS 1.47 1.47 1.47 3.80 2.33 2.33 2.33 -26.46%
NAPS 0.7992 0.7717 0.7546 0.7351 0.7155 0.6234 0.6407 15.89%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.23 1.15 1.40 1.50 1.49 4.06 3.66 -
P/RPS 1.41 1.33 1.65 1.83 1.89 2.16 2.10 -23.34%
P/EPS 10.76 10.28 13.10 14.30 14.46 16.62 16.08 -23.51%
EY 9.29 9.72 7.63 6.99 6.92 6.02 6.22 30.69%
DY 1.22 1.30 1.07 2.59 1.60 1.43 1.50 -12.87%
P/NAPS 1.50 1.46 1.82 2.00 2.04 2.62 2.42 -27.32%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 -
Price 1.23 1.26 1.26 1.44 1.58 1.74 4.01 -
P/RPS 1.41 1.46 1.48 1.76 2.01 0.93 2.30 -27.85%
P/EPS 10.76 11.27 11.79 13.73 15.33 7.12 17.62 -28.04%
EY 9.29 8.88 8.48 7.28 6.52 14.04 5.68 38.85%
DY 1.22 1.19 1.19 2.70 1.51 3.33 1.37 -7.44%
P/NAPS 1.50 1.59 1.64 1.92 2.16 1.12 2.66 -31.76%

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