[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 45.66%
YoY- 7.03%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 836,909 577,506 300,587 964,925 681,208 458,563 268,673 113.14%
PBT 114,398 76,660 38,174 131,762 90,088 59,478 36,225 115.09%
Tax -28,154 -19,224 -9,324 -34,883 -23,593 -17,249 -9,846 101.33%
NP 86,244 57,436 28,850 96,879 66,495 42,229 26,379 120.12%
-
NP to SH 86,201 57,396 28,862 96,962 66,569 42,388 26,387 120.00%
-
Tax Rate 24.61% 25.08% 24.43% 26.47% 26.19% 29.00% 27.18% -
Total Cost 750,665 520,070 271,737 868,046 614,713 416,334 242,294 112.37%
-
Net Worth 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 5.62%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 37,831 24,774 - 43,305 18,560 - - -
Div Payout % 43.89% 43.16% - 44.66% 27.88% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 5.62%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1.34%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.31% 9.95% 9.60% 10.04% 9.76% 9.21% 9.82% -
ROE 6.98% 4.83% 2.46% 8.25% 5.85% 3.72% 2.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 66.37 46.62 24.30 77.99 55.05 37.06 21.71 110.49%
EPS 6.92 4.63 2.33 7.84 5.38 3.43 2.13 119.19%
DPS 3.00 2.00 0.00 3.50 1.50 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.95 0.92 0.92 0.92 4.29%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 66.28 45.74 23.80 76.42 53.95 36.32 21.28 113.12%
EPS 6.83 4.55 2.29 7.68 5.27 3.36 2.09 120.05%
DPS 3.00 1.96 0.00 3.43 1.47 0.00 0.00 -
NAPS 0.9787 0.9418 0.9305 0.9309 0.9015 0.9015 0.9016 5.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.15 1.11 1.13 1.21 1.23 1.19 1.32 -
P/RPS 1.73 2.38 4.65 1.55 2.23 3.21 6.08 -56.70%
P/EPS 16.82 23.96 48.42 15.44 22.86 34.74 61.90 -58.01%
EY 5.94 4.17 2.07 6.48 4.37 2.88 1.62 137.59%
DY 2.61 1.80 0.00 2.89 1.22 0.00 0.00 -
P/NAPS 1.17 1.16 1.19 1.27 1.34 1.29 1.43 -12.51%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.13 1.15 1.16 1.18 1.21 1.20 1.25 -
P/RPS 1.70 2.47 4.77 1.51 2.20 3.24 5.76 -55.63%
P/EPS 16.53 24.82 49.71 15.06 22.49 35.03 58.62 -56.96%
EY 6.05 4.03 2.01 6.64 4.45 2.85 1.71 132.00%
DY 2.65 1.74 0.00 2.97 1.24 0.00 0.00 -
P/NAPS 1.15 1.20 1.22 1.24 1.32 1.30 1.36 -10.56%

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