[KERJAYA] QoQ Cumulative 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- 57.05%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 577,506 300,587 964,925 681,208 458,563 268,673 810,999 -20.30%
PBT 76,660 38,174 131,762 90,088 59,478 36,225 117,755 -24.94%
Tax -19,224 -9,324 -34,883 -23,593 -17,249 -9,846 -27,142 -20.59%
NP 57,436 28,850 96,879 66,495 42,229 26,379 90,613 -26.27%
-
NP to SH 57,396 28,862 96,962 66,569 42,388 26,387 90,594 -26.29%
-
Tax Rate 25.08% 24.43% 26.47% 26.19% 29.00% 27.18% 23.05% -
Total Cost 520,070 271,737 868,046 614,713 416,334 242,294 720,386 -19.57%
-
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 24,774 - 43,305 18,560 - - 18,442 21.81%
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 4.83% 2.46% 8.25% 5.85% 3.72% 2.32% 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 46.62 24.30 77.99 55.05 37.06 21.71 65.96 -20.70%
EPS 4.63 2.33 7.84 5.38 3.43 2.13 7.35 -26.57%
DPS 2.00 0.00 3.50 1.50 0.00 0.00 1.50 21.20%
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 45.57 23.72 76.15 53.76 36.19 21.20 64.00 -20.31%
EPS 4.53 2.28 7.65 5.25 3.34 2.08 7.15 -26.29%
DPS 1.96 0.00 3.42 1.46 0.00 0.00 1.46 21.75%
NAPS 0.9384 0.9272 0.9276 0.8983 0.8983 0.8984 0.8732 4.93%
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 2.38 4.65 1.55 2.23 3.21 6.08 1.61 29.86%
P/EPS 23.96 48.42 15.44 22.86 34.74 61.90 14.39 40.61%
EY 4.17 2.07 6.48 4.37 2.88 1.62 6.95 -28.92%
DY 1.80 0.00 2.89 1.22 0.00 0.00 1.42 17.17%
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 2.47 4.77 1.51 2.20 3.24 5.76 1.74 26.38%
P/EPS 24.82 49.71 15.06 22.49 35.03 58.62 15.61 36.34%
EY 4.03 2.01 6.64 4.45 2.85 1.71 6.41 -26.67%
DY 1.74 0.00 2.97 1.24 0.00 0.00 1.30 21.51%
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