[KERJAYA] YoY Cumulative 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- -74.01%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 268,673 211,836 264,178 255,140 233,217 185,930 15,448 60.89%
PBT 36,225 33,347 45,945 42,762 38,870 32,041 4,960 39.24%
Tax -9,846 -11,012 -10,757 -10,295 -9,893 -8,364 -1,288 40.31%
NP 26,379 22,335 35,188 32,467 28,977 23,677 3,672 38.86%
-
NP to SH 26,387 22,327 35,122 32,348 28,851 23,677 3,672 38.87%
-
Tax Rate 27.18% 33.02% 23.41% 24.08% 25.45% 26.10% 25.97% -
Total Cost 242,294 189,501 228,990 222,673 204,240 162,253 11,776 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 2.32% 2.04% 3.47% 3.57% 3.56% 8.81% 3.75% -
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 21.71 17.20 21.39 20.54 45.43 152.97 17.04 4.11%
EPS 2.13 1.81 2.84 2.60 5.62 19.48 4.05 -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 21.28 16.78 20.92 20.21 18.47 14.72 1.22 60.97%
EPS 2.09 1.77 2.78 2.56 2.28 1.88 0.29 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 6.08 5.23 5.75 7.25 5.77 1.12 9.16 -6.59%
P/EPS 61.90 49.64 43.25 57.21 46.62 8.78 38.52 8.21%
EY 1.62 2.01 2.31 1.75 2.15 11.39 2.60 -7.57%
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 5.76 6.22 5.80 7.69 7.04 1.36 9.63 -8.20%
P/EPS 58.62 59.01 43.60 60.66 56.94 10.68 40.49 6.35%
EY 1.71 1.69 2.29 1.65 1.76 9.37 2.47 -5.93%
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