[KERJAYA] QoQ TTM 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- 1.71%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,056,091 1,016,140 977,947 956,024 938,853 899,379 845,981 15.92%
PBT 176,848 171,096 172,347 168,455 162,205 154,452 139,986 16.84%
Tax -43,625 -40,058 -43,057 -42,655 -38,820 -40,286 -34,859 16.11%
NP 133,223 131,038 129,290 125,800 123,385 114,166 105,127 17.08%
-
NP to SH 132,701 130,236 127,970 124,473 122,378 113,456 104,797 17.02%
-
Tax Rate 24.67% 23.41% 24.98% 25.32% 23.93% 26.08% 24.90% -
Total Cost 922,868 885,102 848,657 830,224 815,468 785,213 740,854 15.75%
-
Net Worth 956,246 931,476 906,637 789,951 811,884 835,311 513,362 51.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 18,629 48,201 29,571 29,571 29,571 20,269 20,269 -5.46%
Div Payout % 14.04% 37.01% 23.11% 23.76% 24.16% 17.87% 19.34% -
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 956,246 931,476 906,637 789,951 811,884 835,311 513,362 51.33%
NOSH 1,241,968 1,241,968 1,241,968 564,531 537,671 512,461 513,362 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 12.61% 12.90% 13.22% 13.16% 13.14% 12.69% 12.43% -
ROE 13.88% 13.98% 14.11% 15.76% 15.07% 13.58% 20.41% -
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 85.04 81.82 78.74 187.59 174.61 175.50 164.79 -35.63%
EPS 10.69 10.49 10.30 24.42 22.76 22.14 20.41 -34.99%
DPS 1.50 3.88 2.38 5.80 5.50 4.00 3.95 -47.52%
NAPS 0.77 0.75 0.73 1.55 1.51 1.63 1.00 -15.97%
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 83.34 80.19 77.17 75.44 74.09 70.97 66.76 15.92%
EPS 10.47 10.28 10.10 9.82 9.66 8.95 8.27 17.01%
DPS 1.47 3.80 2.33 2.33 2.33 1.60 1.60 -5.48%
NAPS 0.7546 0.7351 0.7155 0.6234 0.6407 0.6592 0.4051 51.33%
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 1.65 1.83 1.89 2.16 2.10 1.86 1.59 2.49%
P/EPS 13.10 14.30 14.46 16.62 16.08 14.72 12.83 1.39%
EY 7.63 6.99 6.92 6.02 6.22 6.79 7.79 -1.37%
DY 1.07 2.59 1.60 1.43 1.50 1.23 1.51 -20.50%
P/NAPS 1.82 2.00 2.04 2.62 2.42 2.00 2.62 -21.54%
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 4.01 3.72 3.18 -
P/RPS 1.48 1.76 2.01 0.93 2.30 2.12 1.93 -16.20%
P/EPS 11.79 13.73 15.33 7.12 17.62 16.80 15.58 -16.94%
EY 8.48 7.28 6.52 14.04 5.68 5.95 6.42 20.36%
DY 1.19 2.70 1.51 3.33 1.37 1.08 1.24 -2.70%
P/NAPS 1.64 1.92 2.16 1.12 2.66 2.28 3.18 -35.66%

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