[KERJAYA] QoQ Cumulative 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- 54.62%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 523,536 264,178 1,068,762 803,428 533,536 255,140 956,024 -33.13%
PBT 93,211 45,945 182,431 136,077 88,781 42,762 168,451 -32.67%
Tax -22,256 -10,757 -43,877 -31,594 -21,227 -10,295 -42,654 -35.26%
NP 70,955 35,188 138,554 104,483 67,554 32,467 125,797 -31.80%
-
NP to SH 70,903 35,122 138,415 104,390 67,514 32,348 124,471 -31.35%
-
Tax Rate 23.88% 23.41% 24.05% 23.22% 23.91% 24.08% 25.32% -
Total Cost 452,581 228,990 930,208 698,945 465,982 222,673 830,227 -33.34%
-
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 18,566 18,628 18,629 - 28,030 -
Div Payout % - - 13.41% 17.84% 27.59% - 22.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 564,531 69.39%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.55% 13.32% 12.96% 13.00% 12.66% 12.73% 13.16% -
ROE 6.93% 3.47% 14.16% 10.92% 7.25% 3.57% 15.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.45 21.39 86.35 64.69 42.96 20.54 187.59 -62.96%
EPS 5.74 2.84 11.15 8.41 5.44 2.60 23.32 -60.82%
DPS 0.00 0.00 1.50 1.50 1.50 0.00 5.50 -
NAPS 0.83 0.82 0.79 0.77 0.75 0.73 1.55 -34.13%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 41.46 20.92 84.64 63.63 42.25 20.21 75.71 -33.13%
EPS 5.62 2.78 10.96 8.27 5.35 2.56 9.86 -31.32%
DPS 0.00 0.00 1.47 1.48 1.48 0.00 2.22 -
NAPS 0.8107 0.802 0.7744 0.7573 0.7377 0.718 0.6256 18.91%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.38 1.23 1.15 1.40 1.50 1.49 4.06 -
P/RPS 3.25 5.75 1.33 2.16 3.49 7.25 2.16 31.40%
P/EPS 24.01 43.25 10.28 16.66 27.59 57.21 16.62 27.87%
EY 4.17 2.31 9.72 6.00 3.62 1.75 6.02 -21.76%
DY 0.00 0.00 1.30 1.07 1.00 0.00 1.35 -
P/NAPS 1.66 1.50 1.46 1.82 2.00 2.04 2.62 -26.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 -
Price 1.41 1.24 1.28 1.26 1.44 1.58 1.74 -
P/RPS 3.32 5.80 1.48 1.95 3.35 7.69 0.93 134.12%
P/EPS 24.53 43.60 11.45 14.99 26.49 60.66 7.12 128.62%
EY 4.08 2.29 8.74 6.67 3.78 1.65 14.04 -56.22%
DY 0.00 0.00 1.17 1.19 1.04 0.00 3.16 -
P/NAPS 1.70 1.51 1.62 1.64 1.92 2.16 1.12 32.17%

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