[KERJAYA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 45.07%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 268,673 810,999 562,146 339,939 211,836 1,055,276 786,867 -51.11%
PBT 36,225 117,755 81,317 43,661 33,347 185,849 139,173 -59.20%
Tax -9,846 -27,142 -18,539 -11,268 -11,012 -45,641 -35,182 -57.18%
NP 26,379 90,613 62,778 32,393 22,335 140,208 103,991 -59.89%
-
NP to SH 26,387 90,594 62,772 32,389 22,327 140,138 103,913 -59.86%
-
Tax Rate 27.18% 23.05% 22.80% 25.81% 33.02% 24.56% 25.28% -
Total Cost 242,294 720,386 499,368 307,546 189,501 915,068 682,876 -49.84%
-
Net Worth 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 5.76%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 18,442 - - - 18,467 - -
Div Payout % - 20.36% - - - 13.18% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 5.76%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.82% 11.17% 11.17% 9.53% 10.54% 13.29% 13.22% -
ROE 2.32% 8.19% 5.76% 2.97% 2.04% 13.08% 9.93% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.71 65.96 45.89 27.72 17.20 85.71 63.91 -51.28%
EPS 2.13 7.35 5.10 2.63 1.81 11.36 8.42 -59.96%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.92 0.90 0.89 0.89 0.89 0.87 0.85 5.41%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.28 64.23 44.52 26.92 16.78 83.57 62.32 -51.11%
EPS 2.09 7.17 4.97 2.57 1.77 11.10 8.23 -59.86%
DPS 0.00 1.46 0.00 0.00 0.00 1.46 0.00 -
NAPS 0.9016 0.8764 0.8633 0.8644 0.8679 0.8483 0.8288 5.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.32 1.06 1.00 1.07 0.90 1.31 1.34 -
P/RPS 6.08 1.61 2.18 3.86 5.23 1.53 2.10 103.00%
P/EPS 61.90 14.39 19.51 40.51 49.64 11.51 15.88 147.47%
EY 1.62 6.95 5.12 2.47 2.01 8.69 6.30 -59.52%
DY 0.00 1.42 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 1.43 1.18 1.12 1.20 1.01 1.51 1.58 -6.42%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 -
Price 1.25 1.15 0.935 1.05 1.07 1.27 1.34 -
P/RPS 5.76 1.74 2.04 3.79 6.22 1.48 2.10 95.82%
P/EPS 58.62 15.61 18.25 39.76 59.01 11.16 15.88 138.66%
EY 1.71 6.41 5.48 2.52 1.69 8.96 6.30 -58.04%
DY 0.00 1.30 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 1.36 1.28 1.05 1.18 1.20 1.46 1.58 -9.50%

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