[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3.95%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,074,692 847,344 1,056,712 1,020,560 932,868 743,720 61,792 60.89%
PBT 144,900 133,388 183,780 171,048 155,480 128,164 19,840 39.24%
Tax -39,384 -44,048 -43,028 -41,180 -39,572 -33,456 -5,152 40.31%
NP 105,516 89,340 140,752 129,868 115,908 94,708 14,688 38.86%
-
NP to SH 105,548 89,308 140,488 129,392 115,404 94,708 14,688 38.87%
-
Tax Rate 27.18% 33.02% 23.41% 24.08% 25.45% 26.10% 25.97% -
Total Cost 969,176 758,004 915,960 890,692 816,960 649,012 47,104 65.45%
-
Net Worth 1,138,405 1,095,945 1,012,722 906,637 811,113 268,614 97,919 50.45%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,138,405 1,095,945 1,012,722 906,637 811,113 268,614 97,919 50.45%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 513,362 121,545 90,666 54.62%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.82% 10.54% 13.32% 12.73% 12.42% 12.73% 23.77% -
ROE 9.27% 8.15% 13.87% 14.27% 14.23% 35.26% 15.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 86.85 68.81 85.56 82.17 181.72 611.89 68.15 4.12%
EPS 8.52 7.24 11.36 10.40 22.48 77.92 16.20 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.82 0.73 1.58 2.21 1.08 -2.63%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 85.11 67.11 83.69 80.82 73.88 58.90 4.89 60.91%
EPS 8.36 7.07 11.13 10.25 9.14 7.50 1.16 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9016 0.8679 0.802 0.718 0.6424 0.2127 0.0775 50.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.32 0.90 1.23 1.49 2.62 1.71 1.56 -
P/RPS 1.52 1.31 1.44 1.81 1.44 0.28 2.29 -6.59%
P/EPS 15.48 12.41 10.81 14.30 11.65 2.19 9.63 8.22%
EY 6.46 8.06 9.25 6.99 8.58 45.57 10.38 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.01 1.50 2.04 1.66 0.77 1.44 -0.11%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 -
Price 1.25 1.07 1.24 1.58 3.20 2.08 1.64 -
P/RPS 1.44 1.55 1.45 1.92 1.76 0.34 2.41 -8.21%
P/EPS 14.65 14.75 10.90 15.17 14.23 2.67 10.12 6.35%
EY 6.82 6.78 9.17 6.59 7.02 37.46 9.88 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.20 1.51 2.16 2.03 0.94 1.52 -1.83%

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