[KERJAYA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.31%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,052,201 1,058,762 1,077,800 1,068,762 1,056,091 1,016,140 977,947 4.99%
PBT 185,527 186,861 185,614 182,431 176,848 171,096 172,347 5.03%
Tax -47,465 -44,906 -44,339 -43,877 -43,625 -40,058 -43,057 6.70%
NP 138,062 141,955 141,275 138,554 133,223 131,038 129,290 4.46%
-
NP to SH 137,938 141,804 141,189 138,415 132,701 130,236 127,970 5.12%
-
Tax Rate 25.58% 24.03% 23.89% 24.05% 24.67% 23.41% 24.98% -
Total Cost 914,139 916,807 936,525 930,208 922,868 885,102 848,657 5.07%
-
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.02%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 18,629 18,629 18,629 48,201 29,571 -
Div Payout % - - 13.19% 13.46% 14.04% 37.01% 23.11% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.02%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.12% 13.41% 13.11% 12.96% 12.61% 12.90% 13.22% -
ROE 13.18% 13.85% 13.94% 14.16% 13.88% 13.98% 14.11% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.46 85.84 87.27 86.35 85.04 81.82 78.74 5.60%
EPS 11.20 11.50 11.43 11.18 10.69 10.49 10.30 5.73%
DPS 0.00 0.00 1.50 1.50 1.50 3.88 2.38 -
NAPS 0.85 0.83 0.82 0.79 0.77 0.75 0.73 10.66%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 83.03 83.55 85.05 84.34 83.34 80.19 77.17 4.99%
EPS 10.89 11.19 11.14 10.92 10.47 10.28 10.10 5.14%
DPS 0.00 0.00 1.47 1.47 1.47 3.80 2.33 -
NAPS 0.8258 0.8079 0.7992 0.7717 0.7546 0.7351 0.7155 10.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.34 1.38 1.23 1.15 1.40 1.50 1.49 -
P/RPS 1.57 1.61 1.41 1.33 1.65 1.83 1.89 -11.62%
P/EPS 11.96 12.00 10.76 10.28 13.10 14.30 14.46 -11.87%
EY 8.36 8.33 9.29 9.72 7.63 6.99 6.92 13.41%
DY 0.00 0.00 1.22 1.30 1.07 2.59 1.60 -
P/NAPS 1.58 1.66 1.50 1.46 1.82 2.00 2.04 -15.64%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 -
Price 1.39 1.41 1.23 1.26 1.26 1.44 1.58 -
P/RPS 1.63 1.64 1.41 1.46 1.48 1.76 2.01 -13.02%
P/EPS 12.41 12.26 10.76 11.27 11.79 13.73 15.33 -13.12%
EY 8.06 8.15 9.29 8.88 8.48 7.28 6.52 15.16%
DY 0.00 0.00 1.22 1.19 1.19 2.70 1.51 -
P/NAPS 1.64 1.70 1.50 1.59 1.64 1.92 2.16 -16.75%

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