[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.51%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 964,925 908,277 917,126 1,074,692 810,999 749,528 679,878 26.21%
PBT 131,762 120,117 118,956 144,900 117,755 108,422 87,322 31.45%
Tax -34,883 -31,457 -34,498 -39,384 -27,142 -24,718 -22,536 33.70%
NP 96,879 88,660 84,458 105,516 90,613 83,704 64,786 30.67%
-
NP to SH 96,962 88,758 84,776 105,548 90,594 83,696 64,778 30.75%
-
Tax Rate 26.47% 26.19% 29.00% 27.18% 23.05% 22.80% 25.81% -
Total Cost 868,046 819,617 832,668 969,176 720,386 665,824 615,092 25.73%
-
Net Worth 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 5.05%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 43,305 24,746 - - 18,442 - - -
Div Payout % 44.66% 27.88% - - 20.36% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 5.05%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.04% 9.76% 9.21% 9.82% 11.17% 11.17% 9.53% -
ROE 8.25% 7.80% 7.45% 9.27% 8.19% 7.68% 5.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 77.99 73.41 74.12 86.85 65.96 61.19 55.44 25.47%
EPS 7.84 7.17 6.86 8.52 7.35 6.80 5.26 30.38%
DPS 3.50 2.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.95 0.92 0.92 0.92 0.90 0.89 0.89 4.43%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 76.42 71.93 72.63 85.11 64.23 59.36 53.84 26.21%
EPS 7.68 7.03 6.71 8.36 7.17 6.63 5.13 30.77%
DPS 3.43 1.96 0.00 0.00 1.46 0.00 0.00 -
NAPS 0.9309 0.9015 0.9015 0.9016 0.8764 0.8633 0.8644 5.05%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.21 1.23 1.19 1.32 1.06 1.00 1.07 -
P/RPS 1.55 1.68 1.61 1.52 1.61 1.63 1.93 -13.56%
P/EPS 15.44 17.15 17.37 15.48 14.39 14.64 20.26 -16.52%
EY 6.48 5.83 5.76 6.46 6.95 6.83 4.94 19.77%
DY 2.89 1.63 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 1.27 1.34 1.29 1.43 1.18 1.12 1.20 3.84%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 1.18 1.21 1.20 1.25 1.15 0.935 1.05 -
P/RPS 1.51 1.65 1.62 1.44 1.74 1.53 1.89 -13.86%
P/EPS 15.06 16.87 17.51 14.65 15.61 13.68 19.88 -16.85%
EY 6.64 5.93 5.71 6.82 6.41 7.31 5.03 20.27%
DY 2.97 1.65 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 1.24 1.32 1.30 1.36 1.28 1.05 1.18 3.35%

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