[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 8.24%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 908,277 917,126 1,074,692 810,999 749,528 679,878 847,344 4.73%
PBT 120,117 118,956 144,900 117,755 108,422 87,322 133,388 -6.74%
Tax -31,457 -34,498 -39,384 -27,142 -24,718 -22,536 -44,048 -20.08%
NP 88,660 84,458 105,516 90,613 83,704 64,786 89,340 -0.50%
-
NP to SH 88,758 84,776 105,548 90,594 83,696 64,778 89,308 -0.41%
-
Tax Rate 26.19% 29.00% 27.18% 23.05% 22.80% 25.81% 33.02% -
Total Cost 819,617 832,668 969,176 720,386 665,824 615,092 758,004 5.34%
-
Net Worth 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 2.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 24,746 - - 18,442 - - - -
Div Payout % 27.88% - - 20.36% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 2.56%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.76% 9.21% 9.82% 11.17% 11.17% 9.53% 10.54% -
ROE 7.80% 7.45% 9.27% 8.19% 7.68% 5.93% 8.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.41 74.12 86.85 65.96 61.19 55.44 68.81 4.40%
EPS 7.17 6.86 8.52 7.35 6.80 5.26 7.24 -0.64%
DPS 2.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.90 0.89 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.93 72.63 85.11 64.23 59.36 53.84 67.11 4.72%
EPS 7.03 6.71 8.36 7.17 6.63 5.13 7.07 -0.37%
DPS 1.96 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.9015 0.9015 0.9016 0.8764 0.8633 0.8644 0.8679 2.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.23 1.19 1.32 1.06 1.00 1.07 0.90 -
P/RPS 1.68 1.61 1.52 1.61 1.63 1.93 1.31 18.02%
P/EPS 17.15 17.37 15.48 14.39 14.64 20.26 12.41 24.04%
EY 5.83 5.76 6.46 6.95 6.83 4.94 8.06 -19.40%
DY 1.63 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 1.43 1.18 1.12 1.20 1.01 20.72%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 -
Price 1.21 1.20 1.25 1.15 0.935 1.05 1.07 -
P/RPS 1.65 1.62 1.44 1.74 1.53 1.89 1.55 4.25%
P/EPS 16.87 17.51 14.65 15.61 13.68 19.88 14.75 9.35%
EY 5.93 5.71 6.82 6.41 7.31 5.03 6.78 -8.53%
DY 1.65 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.36 1.28 1.05 1.18 1.20 6.55%

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