[KERJAYA] YoY Annualized 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- 4.36%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 917,126 679,878 1,047,072 1,067,072 946,842 758,822 77,352 50.94%
PBT 118,956 87,322 186,422 177,562 172,276 130,430 19,618 35.00%
Tax -34,498 -22,536 -44,512 -42,454 -47,646 -33,784 -5,140 37.30%
NP 84,458 64,786 141,910 135,108 124,630 96,646 14,478 34.13%
-
NP to SH 84,776 64,778 141,806 135,028 123,500 96,522 14,478 34.21%
-
Tax Rate 29.00% 25.81% 23.88% 23.91% 27.66% 25.90% 26.20% -
Total Cost 832,668 615,092 905,162 931,964 822,212 662,176 62,874 53.75%
-
Net Worth 1,138,377 1,091,467 1,023,722 931,476 835,984 338,014 98,878 50.21%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 37,259 - - - -
Div Payout % - - - 27.59% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,138,377 1,091,467 1,023,722 931,476 835,984 338,014 98,878 50.21%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 512,873 234,732 90,714 54.60%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.21% 9.53% 13.55% 12.66% 13.16% 12.74% 18.72% -
ROE 7.45% 5.93% 13.85% 14.50% 14.77% 28.56% 14.64% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 74.12 55.44 84.89 85.92 184.62 323.27 85.27 -2.30%
EPS 6.86 5.26 11.48 10.88 24.08 41.12 15.96 -13.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.83 0.75 1.63 1.44 1.09 -2.78%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 72.37 53.65 82.63 84.21 74.72 59.88 6.10 50.96%
EPS 6.69 5.11 11.19 10.66 9.75 7.62 1.14 34.26%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 0.8983 0.8613 0.8079 0.7351 0.6597 0.2667 0.078 50.21%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.19 1.07 1.38 1.50 3.26 2.03 1.59 -
P/RPS 1.61 1.93 1.63 1.75 1.77 0.63 1.86 -2.37%
P/EPS 17.37 20.26 12.00 13.80 13.54 4.94 9.96 9.70%
EY 5.76 4.94 8.33 7.25 7.39 20.26 10.04 -8.83%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.20 1.66 2.00 2.00 1.41 1.46 -2.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 -
Price 1.20 1.05 1.41 1.44 3.72 2.20 1.17 -
P/RPS 1.62 1.89 1.66 1.68 2.02 0.68 1.37 2.83%
P/EPS 17.51 19.88 12.26 13.24 15.45 5.35 7.33 15.60%
EY 5.71 5.03 8.15 7.55 6.47 18.69 13.64 -13.49%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 1.70 1.92 2.28 1.53 1.07 3.29%

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