[KERJAYA] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.73%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 871,680 1,002,934 1,055,276 1,052,201 1,058,762 1,077,800 1,068,762 -12.71%
PBT 136,300 173,251 185,849 185,527 186,861 185,614 182,431 -17.67%
Tax -34,654 -45,896 -45,641 -47,465 -44,906 -44,339 -43,877 -14.56%
NP 101,646 127,355 140,208 138,062 141,955 141,275 138,554 -18.67%
-
NP to SH 101,624 127,343 140,138 137,938 141,804 141,189 138,415 -18.63%
-
Tax Rate 25.42% 26.49% 24.56% 25.58% 24.03% 23.89% 24.05% -
Total Cost 770,034 875,579 915,068 914,139 916,807 936,525 930,208 -11.84%
-
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 18,467 18,467 18,467 - - 18,629 18,629 -0.58%
Div Payout % 18.17% 14.50% 13.18% - - 13.19% 13.46% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.66% 12.70% 13.29% 13.12% 13.41% 13.11% 12.96% -
ROE 9.31% 11.62% 13.08% 13.18% 13.85% 13.94% 14.16% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 71.08 81.45 85.71 85.46 85.84 87.27 86.35 -12.17%
EPS 8.29 10.34 11.38 11.20 11.50 11.43 11.18 -18.09%
DPS 1.50 1.50 1.50 0.00 0.00 1.50 1.50 0.00%
NAPS 0.89 0.89 0.87 0.85 0.83 0.82 0.79 8.27%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 69.03 79.43 83.57 83.33 83.85 85.36 84.64 -12.71%
EPS 8.05 10.08 11.10 10.92 11.23 11.18 10.96 -18.60%
DPS 1.46 1.46 1.46 0.00 0.00 1.48 1.48 -0.90%
NAPS 0.8644 0.8679 0.8483 0.8288 0.8107 0.802 0.7744 7.61%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.07 0.90 1.31 1.34 1.38 1.23 1.15 -
P/RPS 1.51 1.11 1.53 1.57 1.61 1.41 1.33 8.83%
P/EPS 12.91 8.70 11.51 11.96 12.00 10.76 10.28 16.41%
EY 7.74 11.49 8.69 8.36 8.33 9.29 9.72 -14.10%
DY 1.40 1.67 1.15 0.00 0.00 1.22 1.30 5.06%
P/NAPS 1.20 1.01 1.51 1.58 1.66 1.50 1.46 -12.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 1.06 1.07 1.27 1.39 1.41 1.23 1.26 -
P/RPS 1.49 1.31 1.48 1.63 1.64 1.41 1.46 1.36%
P/EPS 12.79 10.35 11.16 12.41 12.26 10.76 11.27 8.80%
EY 7.82 9.66 8.96 8.06 8.15 9.29 8.88 -8.13%
DY 1.42 1.40 1.18 0.00 0.00 1.22 1.19 12.51%
P/NAPS 1.19 1.20 1.46 1.64 1.70 1.50 1.59 -17.58%

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