[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 29.44%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 803,428 533,536 255,140 956,024 703,362 473,421 233,217 127.92%
PBT 136,077 88,781 42,762 168,451 127,682 86,138 38,870 130.38%
Tax -31,594 -21,227 -10,295 -42,654 -30,623 -23,823 -9,893 116.70%
NP 104,483 67,554 32,467 125,797 97,059 62,315 28,977 134.95%
-
NP to SH 104,390 67,514 32,348 124,471 96,161 61,750 28,851 135.50%
-
Tax Rate 23.22% 23.91% 24.08% 25.32% 23.98% 27.66% 25.45% -
Total Cost 698,945 465,982 222,673 830,227 606,303 411,106 204,240 126.92%
-
Net Worth 956,246 931,476 906,637 789,951 805,788 835,984 811,113 11.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 18,628 18,629 - 28,030 29,349 - - -
Div Payout % 17.84% 27.59% - 22.52% 30.52% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 956,246 931,476 906,637 789,951 805,788 835,984 811,113 11.58%
NOSH 1,241,968 1,241,968 1,241,968 564,531 533,634 512,873 513,362 80.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.00% 12.66% 12.73% 13.16% 13.80% 13.16% 12.42% -
ROE 10.92% 7.25% 3.57% 15.76% 11.93% 7.39% 3.56% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.69 42.96 20.54 187.59 131.81 92.31 45.43 26.54%
EPS 8.41 5.44 2.60 23.32 18.02 12.04 5.62 30.79%
DPS 1.50 1.50 0.00 5.50 5.50 0.00 0.00 -
NAPS 0.77 0.75 0.73 1.55 1.51 1.63 1.58 -38.04%
Adjusted Per Share Value based on latest NOSH - 564,531
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 63.63 42.25 20.21 75.71 55.70 37.49 18.47 127.93%
EPS 8.27 5.35 2.56 9.86 7.62 4.89 2.28 135.88%
DPS 1.48 1.48 0.00 2.22 2.32 0.00 0.00 -
NAPS 0.7573 0.7377 0.718 0.6256 0.6381 0.6621 0.6424 11.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.40 1.50 1.49 4.06 3.66 3.26 2.62 -
P/RPS 2.16 3.49 7.25 2.16 2.78 3.53 5.77 -48.02%
P/EPS 16.66 27.59 57.21 16.62 20.31 27.08 46.62 -49.61%
EY 6.00 3.62 1.75 6.02 4.92 3.69 2.15 98.09%
DY 1.07 1.00 0.00 1.35 1.50 0.00 0.00 -
P/NAPS 1.82 2.00 2.04 2.62 2.42 2.00 1.66 6.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 -
Price 1.26 1.44 1.58 1.74 4.02 3.72 3.20 -
P/RPS 1.95 3.35 7.69 0.93 3.05 4.03 7.04 -57.47%
P/EPS 14.99 26.49 60.66 7.12 22.31 30.90 56.94 -58.89%
EY 6.67 3.78 1.65 14.04 4.48 3.24 1.76 142.87%
DY 1.19 1.04 0.00 3.16 1.37 0.00 0.00 -
P/NAPS 1.64 1.92 2.16 1.12 2.66 2.28 2.03 -13.24%

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