[KERJAYA] YoY 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- 4.86%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
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 222,644 222,206 263,331 269,892 229,941 190,467 21,694 47.36%
PBT 30,609 37,656 45,962 47,296 41,544 33,791 5,856 31.70%
Tax -6,343 -7,271 -12,926 -10,367 -6,800 -8,266 -1,712 24.36%
NP 24,266 30,385 33,036 36,929 34,744 25,525 4,144 34.21%
-
NP to SH 24,180 30,383 33,010 36,876 34,411 25,489 4,144 34.13%
-
Tax Rate 20.72% 19.31% 28.12% 21.92% 16.37% 24.46% 29.23% -
Total Cost 198,378 191,821 230,295 232,963 195,197 164,942 17,550 49.75%
-
Net Worth 1,138,350 1,090,156 1,046,489 956,246 811,884 734,772 102,691 49.26%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 18,560 - - - 29,571 20,269 - -
Div Payout % 76.76% - - - 85.94% 79.52% - -
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 1,046,489 956,246 811,884 734,772 102,691 49.26%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 537,671 506,739 90,877 54.56%
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 10.90% 13.67% 12.55% 13.68% 15.11% 13.40% 19.10% -
ROE 2.12% 2.79% 3.15% 3.86% 4.24% 3.47% 4.04% -
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 17.99 18.14 21.39 21.73 42.77 37.59 23.87 -4.59%
EPS 1.95 2.48 2.68 2.97 6.40 5.03 4.56 -13.19%
DPS 1.50 0.00 0.00 0.00 5.50 4.00 0.00 -
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 17.57 17.54 20.78 21.30 18.15 15.03 1.71 47.39%
EPS 1.91 2.40 2.60 2.91 2.72 2.01 0.33 33.95%
DPS 1.46 0.00 0.00 0.00 2.33 1.60 0.00 -
NAPS 0.8983 0.8603 0.8258 0.7546 0.6407 0.5798 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 6.84 5.51 6.26 6.44 8.56 6.12 6.70 0.34%
P/EPS 62.94 40.32 49.98 47.15 57.19 45.73 35.09 10.21%
EY 1.59 2.48 2.00 2.12 1.75 2.19 2.85 -9.26%
DY 1.22 0.00 0.00 0.00 1.50 1.74 0.00 -
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 6.72 5.15 6.26 5.80 9.40 5.80 6.70 0.04%
P/EPS 61.92 37.69 49.98 42.43 62.81 43.34 35.09 9.91%
EY 1.62 2.65 2.00 2.36 1.59 2.31 2.85 -8.97%
DY 1.24 0.00 0.00 0.00 1.37 1.83 0.00 -
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