[KERJAYA] QoQ TTM 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- 1.59%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 830,555 871,680 1,002,934 1,055,276 1,052,201 1,058,762 1,077,800 -15.90%
PBT 127,994 136,300 173,251 185,849 185,527 186,861 185,614 -21.89%
Tax -28,999 -34,654 -45,896 -45,641 -47,465 -44,906 -44,339 -24.59%
NP 98,995 101,646 127,355 140,208 138,062 141,955 141,275 -21.05%
-
NP to SH 98,997 101,624 127,343 140,138 137,938 141,804 141,189 -21.02%
-
Tax Rate 22.66% 25.42% 26.49% 24.56% 25.58% 24.03% 23.89% -
Total Cost 731,560 770,034 875,579 915,068 914,139 916,807 936,525 -15.14%
-
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 18,467 18,467 18,467 - - 18,629 -0.57%
Div Payout % 18.65% 18.17% 14.50% 13.18% - - 13.19% -
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 11.92% 11.66% 12.70% 13.29% 13.12% 13.41% 13.11% -
ROE 9.08% 9.31% 11.62% 13.08% 13.18% 13.85% 13.94% -
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 67.81 71.08 81.45 85.71 85.46 85.84 87.27 -15.44%
EPS 8.08 8.29 10.34 11.38 11.20 11.50 11.43 -20.59%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 1.50 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 65.78 69.03 79.43 83.57 83.33 83.85 85.36 -15.90%
EPS 7.84 8.05 10.08 11.10 10.92 11.23 11.18 -21.01%
DPS 1.46 1.46 1.46 1.46 0.00 0.00 1.48 -0.90%
NAPS 0.8633 0.8644 0.8679 0.8483 0.8288 0.8107 0.802 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 1.47 1.51 1.11 1.53 1.57 1.61 1.41 2.80%
P/EPS 12.37 12.91 8.70 11.51 11.96 12.00 10.76 9.71%
EY 8.08 7.74 11.49 8.69 8.36 8.33 9.29 -8.86%
DY 1.50 1.40 1.67 1.15 0.00 0.00 1.22 14.72%
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 0.94 1.06 1.07 1.27 1.39 1.41 1.23 -
P/RPS 1.39 1.49 1.31 1.48 1.63 1.64 1.41 -0.94%
P/EPS 11.63 12.79 10.35 11.16 12.41 12.26 10.76 5.30%
EY 8.60 7.82 9.66 8.96 8.06 8.15 9.29 -5.00%
DY 1.60 1.42 1.40 1.18 0.00 0.00 1.22 19.75%
P/NAPS 1.06 1.19 1.20 1.46 1.64 1.70 1.50 -20.61%

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