[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 101.88%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 577,506 458,563 339,939 523,536 533,536 473,421 379,411 7.24%
PBT 76,660 59,478 43,661 93,211 88,781 86,138 65,215 2.73%
Tax -19,224 -17,249 -11,268 -22,256 -21,227 -23,823 -16,892 2.17%
NP 57,436 42,229 32,393 70,955 67,554 62,315 48,323 2.91%
-
NP to SH 57,396 42,388 32,389 70,903 67,514 61,750 48,261 2.92%
-
Tax Rate 25.08% 29.00% 25.81% 23.88% 23.91% 27.66% 25.90% -
Total Cost 520,070 416,334 307,546 452,581 465,982 411,106 331,088 7.81%
-
Net Worth 1,189,172 1,138,377 1,091,467 1,023,722 931,476 835,984 338,014 23.31%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 24,774 - - - 18,629 - - -
Div Payout % 43.16% - - - 27.59% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,189,172 1,138,377 1,091,467 1,023,722 931,476 835,984 338,014 23.31%
NOSH 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 512,873 234,732 32.43%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 9.95% 9.21% 9.53% 13.55% 12.66% 13.16% 12.74% -
ROE 4.83% 3.72% 2.97% 6.93% 7.25% 7.39% 14.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 46.62 37.06 27.72 42.45 42.96 92.31 161.64 -18.70%
EPS 4.63 3.43 2.63 5.74 5.44 12.04 20.56 -21.99%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.96 0.92 0.89 0.83 0.75 1.63 1.44 -6.53%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 45.74 36.32 26.92 41.46 42.25 37.49 30.05 7.24%
EPS 4.55 3.36 2.57 5.62 5.35 4.89 3.82 2.95%
DPS 1.96 0.00 0.00 0.00 1.48 0.00 0.00 -
NAPS 0.9418 0.9015 0.8644 0.8107 0.7377 0.6621 0.2677 23.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.11 1.19 1.07 1.38 1.50 3.26 2.03 -
P/RPS 2.38 3.21 3.86 3.25 3.49 3.53 1.26 11.17%
P/EPS 23.96 34.74 40.51 24.01 27.59 27.08 9.87 15.92%
EY 4.17 2.88 2.47 4.17 3.62 3.69 10.13 -13.74%
DY 1.80 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.16 1.29 1.20 1.66 2.00 2.00 1.41 -3.19%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 26/08/21 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 -
Price 1.15 1.20 1.05 1.41 1.44 3.72 2.20 -
P/RPS 2.47 3.24 3.79 3.32 3.35 4.03 1.36 10.45%
P/EPS 24.82 35.03 39.76 24.53 26.49 30.90 10.70 15.04%
EY 4.03 2.85 2.52 4.08 3.78 3.24 9.35 -13.08%
DY 1.74 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.20 1.30 1.18 1.70 1.92 2.28 1.53 -3.96%

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