[KERJAYA] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.59%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,125,590 964,924 811,000 1,055,276 1,068,762 956,024 798,694 5.88%
PBT 153,177 131,762 117,758 185,849 182,431 168,455 133,157 2.36%
Tax -38,217 -34,882 -27,143 -45,641 -43,877 -42,655 -33,330 2.30%
NP 114,960 96,880 90,615 140,208 138,554 125,800 99,827 2.37%
-
NP to SH 114,908 96,963 90,596 140,138 138,415 124,473 99,623 2.40%
-
Tax Rate 24.95% 26.47% 23.05% 24.56% 24.05% 25.32% 25.03% -
Total Cost 1,010,630 868,044 720,385 915,068 930,208 830,224 698,867 6.33%
-
Net Worth 1,248,439 1,175,441 1,106,578 1,071,112 977,843 789,951 762,093 8.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 75,216 43,306 18,442 18,467 18,629 29,571 20,269 24.41%
Div Payout % 65.46% 44.66% 20.36% 13.18% 13.46% 23.76% 20.35% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,248,439 1,175,441 1,106,578 1,071,112 977,843 789,951 762,093 8.57%
NOSH 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 564,531 508,062 16.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.21% 10.04% 11.17% 13.29% 12.96% 13.16% 12.50% -
ROE 9.20% 8.25% 8.19% 13.08% 14.16% 15.76% 13.07% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 89.26 77.99 65.96 85.71 86.35 187.59 157.20 -8.99%
EPS 9.11 7.84 7.37 11.38 11.18 24.42 19.61 -11.98%
DPS 6.00 3.50 1.50 1.50 1.50 5.80 3.99 7.03%
NAPS 0.99 0.95 0.90 0.87 0.79 1.55 1.50 -6.68%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 88.82 76.15 64.00 83.28 84.34 75.44 63.03 5.88%
EPS 9.07 7.65 7.15 11.06 10.92 9.82 7.86 2.41%
DPS 5.94 3.42 1.46 1.46 1.47 2.33 1.60 24.42%
NAPS 0.9852 0.9276 0.8732 0.8453 0.7717 0.6234 0.6014 8.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.17 1.21 1.06 1.31 1.15 4.06 2.17 -
P/RPS 1.31 1.55 1.61 1.53 1.33 2.16 1.38 -0.86%
P/EPS 12.84 15.44 14.39 11.51 10.28 16.62 11.07 2.50%
EY 7.79 6.48 6.95 8.69 9.72 6.02 9.04 -2.44%
DY 5.13 2.89 1.42 1.15 1.30 1.43 1.84 18.62%
P/NAPS 1.18 1.27 1.18 1.51 1.46 2.62 1.45 -3.37%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 25/02/21 26/02/20 28/02/19 26/02/18 27/02/17 -
Price 1.18 1.17 1.15 1.27 1.26 1.74 2.50 -
P/RPS 1.32 1.50 1.74 1.48 1.46 0.93 1.59 -3.05%
P/EPS 12.95 14.93 15.61 11.16 11.27 7.12 12.75 0.25%
EY 7.72 6.70 6.41 8.96 8.88 14.04 7.84 -0.25%
DY 5.08 2.99 1.30 1.18 1.19 3.33 1.60 21.22%
P/NAPS 1.19 1.23 1.28 1.46 1.59 1.12 1.67 -5.48%

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