[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.08%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 908,277 749,528 1,049,156 1,071,237 937,816 759,837 80,493 49.70%
PBT 120,117 108,422 185,564 181,436 170,242 132,008 20,886 33.81%
Tax -31,457 -24,718 -46,909 -42,125 -40,830 -33,544 -5,709 32.86%
NP 88,660 83,704 138,654 139,310 129,412 98,464 15,177 34.16%
-
NP to SH 88,758 83,696 138,550 139,186 128,214 98,334 15,177 34.19%
-
Tax Rate 26.19% 22.80% 25.28% 23.22% 23.98% 25.41% 27.33% -
Total Cost 819,617 665,824 910,501 931,926 808,404 661,373 65,316 52.38%
-
Net Worth 1,138,350 1,090,156 1,046,489 956,246 805,788 472,971 102,655 49.27%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 24,746 - - 24,837 39,133 17,396 3,633 37.64%
Div Payout % 27.88% - - 17.84% 30.52% 17.69% 23.94% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,138,350 1,090,156 1,046,489 956,246 805,788 472,971 102,655 49.27%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 533,634 326,187 90,845 54.57%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.76% 11.17% 13.22% 13.00% 13.80% 12.96% 18.86% -
ROE 7.80% 7.68% 13.24% 14.56% 15.91% 20.79% 14.78% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 73.41 61.19 85.22 86.26 175.74 232.94 88.60 -3.08%
EPS 7.17 6.80 11.23 11.21 24.03 30.15 16.71 -13.14%
DPS 2.00 0.00 0.00 2.00 7.33 5.33 4.00 -10.90%
NAPS 0.92 0.89 0.85 0.77 1.51 1.45 1.13 -3.36%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 71.68 59.15 82.79 84.54 74.01 59.96 6.35 49.71%
EPS 7.00 6.60 10.93 10.98 10.12 7.76 1.20 34.13%
DPS 1.95 0.00 0.00 1.96 3.09 1.37 0.29 37.34%
NAPS 0.8983 0.8603 0.8258 0.7546 0.6359 0.3732 0.081 49.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.23 1.00 1.34 1.40 3.66 2.30 1.60 -
P/RPS 1.68 1.63 1.57 1.62 2.08 0.99 1.81 -1.23%
P/EPS 17.15 14.64 11.91 12.49 15.23 7.63 9.58 10.18%
EY 5.83 6.83 8.40 8.01 6.56 13.11 10.44 -9.24%
DY 1.63 0.00 0.00 1.43 2.00 2.32 2.50 -6.87%
P/NAPS 1.34 1.12 1.58 1.82 2.42 1.59 1.42 -0.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 26/11/19 26/11/18 22/11/17 25/11/16 25/11/15 -
Price 1.21 0.935 1.34 1.26 4.02 2.18 1.60 -
P/RPS 1.65 1.53 1.57 1.46 2.29 0.94 1.81 -1.52%
P/EPS 16.87 13.68 11.91 11.24 16.73 7.23 9.58 9.88%
EY 5.93 7.31 8.40 8.90 5.98 13.83 10.44 -8.98%
DY 1.65 0.00 0.00 1.59 1.82 2.45 2.50 -6.68%
P/NAPS 1.32 1.05 1.58 1.64 2.66 1.50 1.42 -1.20%

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