KERJAYA PROSPEK GROUP |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.8 MYR | 0.00% |
|
0.00% | +16.13% |
| 02/04 | Kerjaya Prospek Bags MYR33 Million Piling, Earthworks Deal | MT |
| 01/04 | Kerjaya Prospek Group Berhad Announces Change of Correspondence Address | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,420 | 1,615 | 1,312 | 1,497 | 1,475 | 2,270 | 2,270 | - |
| Enterprise Value (EV) 1 | 1,228 | 1,405 | 1,126 | 1,322 | 1,475 | 1,836 | 2,148 | 2,120 |
| P/E ratio | 11.7 x | 13.1 x | 16.4 x | 17.6 x | 12.7 x | 14.8 x | 13.8 x | 12.8 x |
| Yield | 3.04% | 1.15% | 1.89% | 2.89% | - | 5.16% | 4.58% | 4.58% |
| Capitalization / Revenue | 1.33 x | 1.53 x | 1.62 x | 1.55 x | 1.31 x | 1.34 x | 1.46 x | 1.38 x |
| EV / Revenue | 1.15 x | 1.33 x | 1.39 x | 1.37 x | 1.31 x | 1.26 x | 1.38 x | 1.29 x |
| EV / EBITDA | 5.51 x | 6.05 x | 7.2 x | 7.94 x | 8.42 x | 9.28 x | 8.6 x | 8.04 x |
| EV / FCF | 30.6 x | 26.7 x | 25.7 x | - | - | 199 x | 19.7 x | - |
| FCF Yield | 3.27% | 3.75% | 3.9% | - | - | 0.5% | 5.08% | - |
| Price to Book | 1.46 x | 1.51 x | 1.18 x | 1.28 x | - | 1.7 x | 1.78 x | 1.62 x |
| Nbr of stocks (in thousands) | 12,35,134 | 12,32,878 | 12,37,402 | 12,37,244 | 12,61,050 | 12,61,050 | 12,61,050 | - |
| Reference price 2 | 1.150 | 1.310 | 1.060 | 1.210 | 1.170 | 1.800 | 1.800 | 1.800 |
| Announcement Date | 28/02/19 | 26/02/20 | 25/02/21 | 28/02/22 | 28/04/23 | 29/02/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,069 | 1,055 | 811 | 964.9 | 1,122 | 1,458 | 1,557 | 1,639 |
| EBITDA 1 | 222.9 | 232.4 | 156.3 | 166.5 | 175.2 | 198 | 249.8 | 263.8 |
| EBIT 1 | 190 | 194.7 | 118.7 | 132.9 | 149.1 | 180.7 | 221.4 | 237 |
| Operating Margin | 17.78% | 18.45% | 14.64% | 13.77% | 13.29% | 12.39% | 14.22% | 14.46% |
| Earnings before Tax (EBT) 1 | 182.4 | 185.8 | 117.8 | 131.8 | 148.5 | 179.1 | 221.5 | 237.2 |
| Net income 1 | 138.4 | 140.1 | 90.59 | 96.96 | 114.8 | 132.3 | 167.6 | 180 |
| Net margin | 12.95% | 13.28% | 11.17% | 10.05% | 10.23% | 9.07% | 10.77% | 10.98% |
| EPS 2 | 0.0981 | 0.0998 | 0.0646 | 0.0689 | 0.0918 | 0.1049 | 0.1308 | 0.1402 |
| Free Cash Flow 1 | 40.1 | 52.67 | 43.86 | - | - | 9.215 | 109 | - |
| FCF margin | 3.75% | 4.99% | 5.41% | - | - | 0.63% | 7% | - |
| FCF Conversion (EBITDA) | 17.99% | 22.66% | 28.06% | - | - | 4.65% | 43.64% | - |
| FCF Conversion (Net income) | 28.97% | 37.58% | 48.41% | - | - | 6.97% | 65.02% | - |
| Dividend per Share 2 | 0.0350 | 0.0150 | 0.0200 | 0.0350 | - | 0.0800 | 0.0825 | 0.0825 |
| Announcement Date | 28/02/19 | 26/02/20 | 25/02/21 | 28/02/22 | 28/04/23 | 29/02/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income | - |
| Net margin | - |
| EPS 1 | 0.0233 |
| Dividend per Share | - |
| Announcement Date | 23/05/23 |
1MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 193 | 210 | 186 | 175 | - | 118 | 122 | 150 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 40.1 | 52.7 | 43.9 | - | - | 9.22 | 109 | - |
| ROE (net income / shareholders' equity) | 14.9% | 13.7% | 8.31% | 8.51% | - | 11.6% | 13.5% | 13.8% |
| ROA (Net income/ Total Assets) | 11% | 10.4% | 6.21% | 6.47% | - | 8.79% | 10.1% | 10.1% |
| Assets 1 | 1,259 | 1,350 | 1,458 | 1,499 | - | 1,504 | 1,668 | 1,791 |
| Book Value Per Share 2 | 0.7900 | 0.8700 | 0.9000 | 0.9500 | - | 0.9100 | 1.010 | 1.110 |
| Cash Flow per Share 2 | 0.0600 | 0.1900 | 0.1200 | 0.1200 | - | 0.1200 | -0.0200 | 0.0100 |
| Capex 1 | 50.1 | 35.7 | 34.4 | 22.2 | - | 17.8 | 42.5 | 42.5 |
| Capex / Sales | 4.69% | 3.38% | 4.24% | 2.3% | - | 1.22% | 2.73% | 2.59% |
| Announcement Date | 28/02/19 | 26/02/20 | 25/02/21 | 28/02/22 | 28/04/23 | 29/02/24 | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1.8
MYR
Average target price
1.842
MYR
Spread / Average Target
+2.33%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +16.13% | 479M | |
| +33.30% | 6.93B | |
| +35.87% | 4.63B | |
| -13.15% | 867M | |
| +92.20% | 633M | |
| +34.01% | 476M | |
| -16.09% | 426M | |
| +28.92% | 393M | |
| -12.42% | 361M | |
| -29.68% | 345M |
- Stock Market
- Equities
- KERJAYA Stock
- Financials Kerjaya Prospek Group
