[KERJAYA] YoY 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- -7.73%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
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 283,717 248,854 268,409 265,334 252,663 228,816 18,604 57.41%
PBT 41,673 36,440 46,676 46,354 40,771 34,151 6,636 35.79%
Tax -11,290 -8,603 -10,459 -12,283 -12,031 -8,172 -1,880 34.78%
NP 30,383 27,837 36,217 34,071 28,740 25,979 4,756 36.17%
-
NP to SH 30,393 27,824 36,225 34,025 28,311 25,873 4,756 36.18%
-
Tax Rate 27.09% 23.61% 22.41% 26.50% 29.51% 23.93% 28.33% -
Total Cost 253,334 221,017 232,192 231,263 223,923 202,837 13,848 62.25%
-
Net Worth 1,175,441 1,106,578 1,071,112 977,843 789,951 762,093 108,839 48.62%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 24,746 18,442 18,467 - - - - -
Div Payout % 81.42% 66.28% 50.98% - - - - -
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 1,071,112 977,843 789,951 762,093 108,839 48.62%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 564,531 508,062 91,461 54.39%
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 10.71% 11.19% 13.49% 12.84% 11.37% 11.35% 25.56% -
ROE 2.59% 2.51% 3.38% 3.48% 3.58% 3.39% 4.37% -
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 22.93 20.24 21.80 21.44 49.58 45.04 20.34 2.01%
EPS 2.46 2.26 2.94 2.75 5.56 5.09 5.20 -11.71%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
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 22.39 19.64 21.18 20.94 19.94 18.06 1.47 57.37%
EPS 2.40 2.20 2.86 2.69 2.23 2.04 0.38 35.91%
DPS 1.95 1.46 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.9276 0.8732 0.8453 0.7717 0.6234 0.6014 0.0859 48.61%
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 5.28 5.24 6.01 5.36 8.19 4.82 8.01 -6.70%
P/EPS 49.26 46.84 44.52 41.84 73.09 42.61 31.35 7.81%
EY 2.03 2.13 2.25 2.39 1.37 2.35 3.19 -7.24%
DY 1.65 1.42 1.15 0.00 0.00 0.00 0.00 -
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 5.15 5.68 5.83 5.97 3.51 5.55 8.36 -7.75%
P/EPS 48.04 50.82 43.16 46.56 31.32 49.09 32.69 6.62%
EY 2.08 1.97 2.32 2.15 3.19 2.04 3.06 -6.22%
DY 1.69 1.30 1.18 0.00 0.00 0.00 0.00 -
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