[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.55%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,049,156 1,047,072 1,056,712 1,068,762 1,071,237 1,067,072 1,020,560 1.85%
PBT 185,564 186,422 183,780 182,431 181,436 177,562 171,048 5.57%
Tax -46,909 -44,512 -43,028 -43,877 -42,125 -42,454 -41,180 9.06%
NP 138,654 141,910 140,752 138,554 139,310 135,108 129,868 4.45%
-
NP to SH 138,550 141,806 140,488 138,415 139,186 135,028 129,392 4.66%
-
Tax Rate 25.28% 23.88% 23.41% 24.05% 23.22% 23.91% 24.08% -
Total Cost 910,501 905,162 915,960 930,208 931,926 931,964 890,692 1.47%
-
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.02%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 18,566 24,837 37,259 - -
Div Payout % - - - 13.41% 17.84% 27.59% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.02%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.22% 13.55% 13.32% 12.96% 13.00% 12.66% 12.73% -
ROE 13.24% 13.85% 13.87% 14.16% 14.56% 14.50% 14.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.22 84.89 85.56 86.35 86.26 85.92 82.17 2.45%
EPS 11.23 11.48 11.36 11.15 11.21 10.88 10.40 5.24%
DPS 0.00 0.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 0.85 0.83 0.82 0.79 0.77 0.75 0.73 10.66%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 83.09 82.92 83.69 84.64 84.84 84.51 80.82 1.86%
EPS 10.97 11.23 11.13 10.96 11.02 10.69 10.25 4.62%
DPS 0.00 0.00 0.00 1.47 1.97 2.95 0.00 -
NAPS 0.8288 0.8107 0.802 0.7744 0.7573 0.7377 0.718 10.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.34 1.38 1.23 1.15 1.40 1.50 1.49 -
P/RPS 1.57 1.63 1.44 1.33 1.62 1.75 1.81 -9.03%
P/EPS 11.91 12.00 10.81 10.28 12.49 13.80 14.30 -11.46%
EY 8.40 8.33 9.25 9.72 8.01 7.25 6.99 13.01%
DY 0.00 0.00 0.00 1.30 1.43 2.00 0.00 -
P/NAPS 1.58 1.66 1.50 1.46 1.82 2.00 2.04 -15.64%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 -
Price 1.34 1.41 1.24 1.28 1.26 1.44 1.58 -
P/RPS 1.57 1.66 1.45 1.48 1.46 1.68 1.92 -12.54%
P/EPS 11.91 12.26 10.90 11.45 11.24 13.24 15.17 -14.88%
EY 8.40 8.15 9.17 8.74 8.90 7.55 6.59 17.54%
DY 0.00 0.00 0.00 1.17 1.59 2.08 0.00 -
P/NAPS 1.58 1.70 1.51 1.62 1.64 1.92 2.16 -18.80%

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