[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.7%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,155,012 1,202,348 964,925 908,277 917,126 1,074,692 810,999 26.66%
PBT 153,320 152,696 131,762 120,117 118,956 144,900 117,755 19.29%
Tax -38,448 -37,296 -34,883 -31,457 -34,498 -39,384 -27,142 26.21%
NP 114,872 115,400 96,879 88,660 84,458 105,516 90,613 17.18%
-
NP to SH 114,792 115,448 96,962 88,758 84,776 105,548 90,594 17.14%
-
Tax Rate 25.08% 24.43% 26.47% 26.19% 29.00% 27.18% 23.05% -
Total Cost 1,040,140 1,086,948 868,046 819,617 832,668 969,176 720,386 27.83%
-
Net Worth 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 4.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 49,548 - 43,305 24,746 - - 18,442 93.61%
Div Payout % 43.16% - 44.66% 27.88% - - 20.36% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 4.92%
NOSH 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.95% 9.60% 10.04% 9.76% 9.21% 9.82% 11.17% -
ROE 9.65% 9.83% 8.25% 7.80% 7.45% 9.27% 8.19% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 93.24 97.22 77.99 73.41 74.12 86.85 65.96 26.03%
EPS 9.26 9.32 7.84 7.17 6.86 8.52 7.35 16.69%
DPS 4.00 0.00 3.50 2.00 0.00 0.00 1.50 92.64%
NAPS 0.96 0.95 0.95 0.92 0.92 0.92 0.90 4.40%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.47 95.22 76.42 71.93 72.63 85.11 64.23 26.66%
EPS 9.09 9.14 7.68 7.03 6.71 8.36 7.17 17.18%
DPS 3.92 0.00 3.43 1.96 0.00 0.00 1.46 93.52%
NAPS 0.9418 0.9305 0.9309 0.9015 0.9015 0.9016 0.8764 4.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.11 1.13 1.21 1.23 1.19 1.32 1.06 -
P/RPS 1.19 1.16 1.55 1.68 1.61 1.52 1.61 -18.29%
P/EPS 11.98 12.11 15.44 17.15 17.37 15.48 14.39 -11.53%
EY 8.35 8.26 6.48 5.83 5.76 6.46 6.95 13.05%
DY 3.60 0.00 2.89 1.63 0.00 0.00 1.42 86.24%
P/NAPS 1.16 1.19 1.27 1.34 1.29 1.43 1.18 -1.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 1.15 1.16 1.18 1.21 1.20 1.25 1.15 -
P/RPS 1.23 1.19 1.51 1.65 1.62 1.44 1.74 -20.69%
P/EPS 12.41 12.43 15.06 16.87 17.51 14.65 15.61 -14.21%
EY 8.06 8.05 6.64 5.93 5.71 6.82 6.41 16.54%
DY 3.48 0.00 2.97 1.65 0.00 0.00 1.30 93.14%
P/NAPS 1.20 1.22 1.24 1.32 1.30 1.36 1.28 -4.22%

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