[KERJAYA] YoY TTM 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- 1.77%
YoY- 14.79%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 929,623 871,680 1,058,762 1,016,140 899,379 419,709 70,854 53.51%
PBT 133,576 136,300 186,861 171,096 154,452 77,707 20,102 37.07%
Tax -33,123 -34,654 -44,906 -40,058 -40,286 -20,484 -5,197 36.12%
NP 100,453 101,646 141,955 131,038 114,166 57,223 14,905 37.39%
-
NP to SH 100,597 101,624 141,804 130,236 113,456 57,161 14,905 37.43%
-
Tax Rate 24.80% 25.42% 24.03% 23.41% 26.08% 26.36% 25.85% -
Total Cost 829,170 770,034 916,807 885,102 785,213 362,486 55,949 56.66%
-
Net Worth 1,138,377 1,091,467 1,023,722 931,476 835,311 500,720 98,932 50.19%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18,442 18,467 - 48,201 20,269 - 2,722 37.51%
Div Payout % 18.33% 18.17% - 37.01% 17.87% - 18.26% -
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 1,023,722 931,476 835,311 500,720 98,932 50.19%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 512,461 347,722 90,763 54.59%
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 10.81% 11.66% 13.41% 12.90% 12.69% 13.63% 21.04% -
ROE 8.84% 9.31% 13.85% 13.98% 13.58% 11.42% 15.07% -
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 75.13 71.08 85.84 81.82 175.50 120.70 78.06 -0.63%
EPS 8.13 8.29 11.50 10.49 22.14 16.44 16.42 -11.04%
DPS 1.50 1.50 0.00 3.88 4.00 0.00 3.00 -10.90%
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 73.62 69.03 83.85 80.47 71.23 33.24 5.61 53.52%
EPS 7.97 8.05 11.23 10.31 8.99 4.53 1.18 37.44%
DPS 1.46 1.46 0.00 3.82 1.61 0.00 0.22 37.04%
NAPS 0.9015 0.8644 0.8107 0.7377 0.6615 0.3965 0.0783 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 1.58 1.51 1.61 1.83 1.86 1.68 2.04 -4.16%
P/EPS 14.64 12.91 12.00 14.30 14.72 12.35 9.68 7.13%
EY 6.83 7.74 8.33 6.99 6.79 8.10 10.33 -6.65%
DY 1.26 1.40 0.00 2.59 1.23 0.00 1.89 -6.52%
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 1.24 1.06 1.41 1.44 3.72 2.20 1.17 -
P/RPS 1.65 1.49 1.64 1.76 2.12 1.82 1.50 1.59%
P/EPS 15.25 12.79 12.26 13.73 16.80 13.38 7.12 13.52%
EY 6.56 7.82 8.15 7.28 5.95 7.47 14.04 -11.90%
DY 1.21 1.42 0.00 2.70 1.08 0.00 2.56 -11.73%
P/NAPS 1.35 1.19 1.70 1.92 2.28 1.53 1.07 3.94%

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