[KERJAYA] QoQ Annualized 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- 4.36%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,056,712 1,068,762 1,071,237 1,067,072 1,020,560 956,024 937,816 8.29%
PBT 183,780 182,431 181,436 177,562 171,048 168,451 170,242 5.23%
Tax -43,028 -43,877 -42,125 -42,454 -41,180 -42,654 -40,830 3.56%
NP 140,752 138,554 139,310 135,108 129,868 125,797 129,412 5.76%
-
NP to SH 140,488 138,415 139,186 135,028 129,392 124,471 128,214 6.29%
-
Tax Rate 23.41% 24.05% 23.22% 23.91% 24.08% 25.32% 23.98% -
Total Cost 915,960 930,208 931,926 931,964 890,692 830,227 808,404 8.69%
-
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 805,788 16.47%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 18,566 24,837 37,259 - 28,030 39,133 -
Div Payout % - 13.41% 17.84% 27.59% - 22.52% 30.52% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 805,788 16.47%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 564,531 533,634 75.71%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.32% 12.96% 13.00% 12.66% 12.73% 13.16% 13.80% -
ROE 13.87% 14.16% 14.56% 14.50% 14.27% 15.76% 15.91% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.56 86.35 86.26 85.92 82.17 187.59 175.74 -38.14%
EPS 11.36 11.15 11.21 10.88 10.40 23.32 24.03 -39.34%
DPS 0.00 1.50 2.00 3.00 0.00 5.50 7.33 -
NAPS 0.82 0.79 0.77 0.75 0.73 1.55 1.51 -33.46%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 83.69 84.64 84.84 84.51 80.82 75.71 74.27 8.29%
EPS 11.13 10.96 11.02 10.69 10.25 9.86 10.15 6.34%
DPS 0.00 1.47 1.97 2.95 0.00 2.22 3.10 -
NAPS 0.802 0.7744 0.7573 0.7377 0.718 0.6256 0.6381 16.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.23 1.15 1.40 1.50 1.49 4.06 3.66 -
P/RPS 1.44 1.33 1.62 1.75 1.81 2.16 2.08 -21.75%
P/EPS 10.81 10.28 12.49 13.80 14.30 16.62 15.23 -20.44%
EY 9.25 9.72 8.01 7.25 6.99 6.02 6.56 25.77%
DY 0.00 1.30 1.43 2.00 0.00 1.35 2.00 -
P/NAPS 1.50 1.46 1.82 2.00 2.04 2.62 2.42 -27.32%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 -
Price 1.24 1.28 1.26 1.44 1.58 1.74 4.02 -
P/RPS 1.45 1.48 1.46 1.68 1.92 0.93 2.29 -26.28%
P/EPS 10.90 11.45 11.24 13.24 15.17 7.12 16.73 -24.86%
EY 9.17 8.74 8.90 7.55 6.59 14.04 5.98 33.01%
DY 0.00 1.17 1.59 2.08 0.00 3.16 1.82 -
P/NAPS 1.51 1.62 1.64 1.92 2.16 1.12 2.66 -31.46%

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