[KERJAYA] QoQ Cumulative 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- 108.71%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 264,178 1,068,762 803,428 533,536 255,140 956,024 703,362 -47.97%
PBT 45,945 182,431 136,077 88,781 42,762 168,451 127,682 -49.44%
Tax -10,757 -43,877 -31,594 -21,227 -10,295 -42,654 -30,623 -50.24%
NP 35,188 138,554 104,483 67,554 32,467 125,797 97,059 -49.18%
-
NP to SH 35,122 138,415 104,390 67,514 32,348 124,471 96,161 -48.93%
-
Tax Rate 23.41% 24.05% 23.22% 23.91% 24.08% 25.32% 23.98% -
Total Cost 228,990 930,208 698,945 465,982 222,673 830,227 606,303 -47.78%
-
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 18,628 18,629 - 28,030 29,349 -
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 3.47% 14.16% 10.92% 7.25% 3.57% 15.76% 11.93% -
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 21.39 86.35 64.69 42.96 20.54 187.59 131.81 -70.28%
EPS 2.84 11.15 8.41 5.44 2.60 23.32 18.02 -70.85%
DPS 0.00 1.50 1.50 1.50 0.00 5.50 5.50 -
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 20.85 84.34 63.40 42.10 20.13 75.44 55.50 -47.96%
EPS 2.77 10.92 8.24 5.33 2.55 9.82 7.59 -48.96%
DPS 0.00 1.47 1.47 1.47 0.00 2.21 2.32 -
NAPS 0.7992 0.7717 0.7546 0.7351 0.7155 0.6234 0.6359 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 5.75 1.33 2.16 3.49 7.25 2.16 2.78 62.40%
P/EPS 43.25 10.28 16.66 27.59 57.21 16.62 20.31 65.59%
EY 2.31 9.72 6.00 3.62 1.75 6.02 4.92 -39.61%
DY 0.00 1.30 1.07 1.00 0.00 1.35 1.50 -
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 5.80 1.48 1.95 3.35 7.69 0.93 3.05 53.55%
P/EPS 43.60 11.45 14.99 26.49 60.66 7.12 22.31 56.37%
EY 2.29 8.74 6.67 3.78 1.65 14.04 4.48 -36.09%
DY 0.00 1.17 1.19 1.04 0.00 3.16 1.37 -
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