[KERJAYA] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.0%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 996,838 867,837 1,002,934 1,077,800 977,947 845,981 249,456 25.95%
PBT 133,711 120,636 173,251 185,614 172,347 139,986 49,382 18.05%
Tax -34,360 -25,977 -45,896 -44,339 -43,057 -34,859 -13,238 17.22%
NP 99,351 94,659 127,355 141,275 129,290 105,127 36,144 18.34%
-
NP to SH 99,438 94,656 127,343 141,189 127,970 104,797 36,144 18.36%
-
Tax Rate 25.70% 21.53% 26.49% 23.89% 24.98% 24.90% 26.81% -
Total Cost 897,487 773,178 875,579 936,525 848,657 740,854 213,312 27.04%
-
Net Worth 1,174,945 1,138,405 1,095,945 1,012,722 906,637 513,362 268,614 27.86%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 43,306 18,442 18,467 18,629 29,571 20,269 - -
Div Payout % 43.55% 19.48% 14.50% 13.19% 23.11% 19.34% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,174,945 1,138,405 1,095,945 1,012,722 906,637 513,362 268,614 27.86%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 513,362 121,545 47.28%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.97% 10.91% 12.70% 13.11% 13.22% 12.43% 14.49% -
ROE 8.46% 8.31% 11.62% 13.94% 14.11% 20.41% 13.46% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 80.60 70.13 81.45 87.27 78.74 164.79 205.24 -14.41%
EPS 8.04 7.65 10.34 11.43 10.30 20.41 29.74 -19.58%
DPS 3.50 1.50 1.50 1.50 2.38 3.95 0.00 -
NAPS 0.95 0.92 0.89 0.82 0.73 1.00 2.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 78.94 68.73 79.43 85.36 77.45 67.00 19.76 25.95%
EPS 7.87 7.50 10.08 11.18 10.13 8.30 2.86 18.36%
DPS 3.43 1.46 1.46 1.48 2.34 1.61 0.00 -
NAPS 0.9305 0.9016 0.8679 0.802 0.718 0.4066 0.2127 27.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.13 1.32 0.90 1.23 1.49 2.62 1.71 -
P/RPS 1.40 1.88 1.11 1.41 1.89 1.59 0.83 9.09%
P/EPS 14.05 17.26 8.70 10.76 14.46 12.83 5.75 16.04%
EY 7.12 5.80 11.49 9.29 6.92 7.79 17.39 -13.82%
DY 3.10 1.14 1.67 1.22 1.60 1.51 0.00 -
P/NAPS 1.19 1.43 1.01 1.50 2.04 2.62 0.77 7.52%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 30/06/20 30/05/19 28/05/18 25/05/17 27/05/16 -
Price 1.16 1.26 1.07 1.23 1.58 3.18 2.08 -
P/RPS 1.44 1.80 1.31 1.41 2.01 1.93 1.01 6.08%
P/EPS 14.43 16.47 10.35 10.76 15.33 15.58 6.99 12.83%
EY 6.93 6.07 9.66 9.29 6.52 6.42 14.30 -11.36%
DY 3.02 1.19 1.40 1.22 1.51 1.24 0.00 -
P/NAPS 1.22 1.37 1.20 1.50 2.16 3.18 0.94 4.43%

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