[KERJAYA] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 8.71%
YoY- 6.89%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 189,890 128,104 259,358 278,396 240,203 193,481 23,228 41.88%
PBT 23,255 10,315 47,266 46,019 47,270 33,174 4,849 29.82%
Tax -7,403 -257 -11,499 -10,932 -13,931 -8,528 -1,282 33.90%
NP 15,852 10,058 35,767 35,087 33,339 24,646 3,567 28.19%
-
NP to SH 16,003 10,062 35,781 35,166 32,900 24,584 3,567 28.39%
-
Tax Rate 31.83% 2.49% 24.33% 23.76% 29.47% 25.71% 26.44% -
Total Cost 174,038 118,046 223,591 243,309 206,864 168,835 19,661 43.77%
-
Net Worth 1,138,377 1,091,467 1,023,722 931,476 835,311 500,720 98,932 50.19%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 18,629 - - - -
Div Payout % - - - 52.98% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,138,377 1,091,467 1,023,722 931,476 835,311 500,720 98,932 50.19%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 512,461 347,722 90,763 54.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.35% 7.85% 13.79% 12.60% 13.88% 12.74% 15.36% -
ROE 1.41% 0.92% 3.50% 3.78% 3.94% 4.91% 3.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.35 10.45 21.03 22.42 46.87 55.64 25.59 -8.15%
EPS 1.29 0.82 2.90 2.83 6.42 7.07 3.93 -16.93%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.83 0.75 1.63 1.44 1.09 -2.78%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.98 10.11 20.47 21.97 18.96 15.27 1.83 41.91%
EPS 1.26 0.79 2.82 2.78 2.60 1.94 0.28 28.46%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.8983 0.8613 0.8079 0.7351 0.6592 0.3951 0.0781 50.18%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.19 1.07 1.38 1.50 3.26 2.03 1.59 -
P/RPS 7.75 10.24 6.56 6.69 6.96 3.65 6.21 3.75%
P/EPS 92.01 130.41 47.57 52.98 50.78 28.71 40.46 14.66%
EY 1.09 0.77 2.10 1.89 1.97 3.48 2.47 -12.73%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.20 1.66 2.00 2.00 1.41 1.46 -2.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 -
Price 1.20 1.05 1.41 1.44 3.72 2.20 1.17 -
P/RPS 7.82 10.05 6.71 6.42 7.94 3.95 4.57 9.35%
P/EPS 92.79 127.98 48.60 50.86 57.94 31.12 29.77 20.84%
EY 1.08 0.78 2.06 1.97 1.73 3.21 3.36 -17.22%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 1.70 1.92 2.28 1.53 1.07 3.29%

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