[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.55%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 964,925 810,999 1,055,276 1,068,762 956,024 798,694 78,974 51.70%
PBT 131,762 117,755 185,849 182,431 168,451 133,157 22,301 34.41%
Tax -34,883 -27,142 -45,641 -43,877 -42,654 -33,330 -6,162 33.46%
NP 96,879 90,613 140,208 138,554 125,797 99,827 16,139 34.77%
-
NP to SH 96,962 90,594 140,138 138,415 124,471 99,624 16,139 34.79%
-
Tax Rate 26.47% 23.05% 24.56% 24.05% 25.32% 25.03% 27.63% -
Total Cost 868,046 720,386 915,068 930,208 830,227 698,867 62,835 54.84%
-
Net Worth 1,175,441 1,106,578 1,071,112 977,843 789,951 558,059 108,260 48.75%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 43,305 18,442 18,467 18,566 28,030 14,881 2,729 58.45%
Div Payout % 44.66% 20.36% 13.18% 13.41% 22.52% 14.94% 16.91% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,175,441 1,106,578 1,071,112 977,843 789,951 558,059 108,260 48.75%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 564,531 372,039 90,975 54.53%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.04% 11.17% 13.29% 12.96% 13.16% 12.50% 20.44% -
ROE 8.25% 8.19% 13.08% 14.16% 15.76% 17.85% 14.91% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 77.99 65.96 85.71 86.35 187.59 214.68 86.81 -1.76%
EPS 7.84 7.35 11.36 11.15 23.32 26.78 17.74 -12.71%
DPS 3.50 1.50 1.50 1.50 5.50 4.00 3.00 2.60%
NAPS 0.95 0.90 0.87 0.79 1.55 1.50 1.19 -3.68%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 76.42 64.23 83.57 84.64 75.71 63.25 6.25 51.72%
EPS 7.68 7.17 11.10 10.96 9.86 7.89 1.28 34.76%
DPS 3.43 1.46 1.46 1.47 2.22 1.18 0.22 57.99%
NAPS 0.9309 0.8764 0.8483 0.7744 0.6256 0.442 0.0857 48.76%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.21 1.06 1.31 1.15 4.06 2.17 1.63 -
P/RPS 1.55 1.61 1.53 1.33 2.16 1.01 1.88 -3.16%
P/EPS 15.44 14.39 11.51 10.28 16.62 8.10 9.19 9.02%
EY 6.48 6.95 8.69 9.72 6.02 12.34 10.88 -8.26%
DY 2.89 1.42 1.15 1.30 1.35 1.84 1.84 7.80%
P/NAPS 1.27 1.18 1.51 1.46 2.62 1.45 1.37 -1.25%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 28/02/19 26/02/18 27/02/17 25/02/16 -
Price 1.18 1.15 1.27 1.28 1.74 2.50 1.70 -
P/RPS 1.51 1.74 1.48 1.48 0.93 1.16 1.96 -4.25%
P/EPS 15.06 15.61 11.16 11.45 7.12 9.34 9.58 7.82%
EY 6.64 6.41 8.96 8.74 14.04 10.71 10.44 -7.25%
DY 2.97 1.30 1.18 1.17 3.16 1.60 1.76 9.10%
P/NAPS 1.24 1.28 1.46 1.62 1.12 1.67 1.43 -2.34%

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