[KERJAYA] QoQ Cumulative 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- -70.87%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 964,925 681,208 458,563 268,673 810,999 562,146 339,939 100.09%
PBT 131,762 90,088 59,478 36,225 117,755 81,317 43,661 108.41%
Tax -34,883 -23,593 -17,249 -9,846 -27,142 -18,539 -11,268 111.97%
NP 96,879 66,495 42,229 26,379 90,613 62,778 32,393 107.16%
-
NP to SH 96,962 66,569 42,388 26,387 90,594 62,772 32,389 107.30%
-
Tax Rate 26.47% 26.19% 29.00% 27.18% 23.05% 22.80% 25.81% -
Total Cost 868,046 614,713 416,334 242,294 720,386 499,368 307,546 99.34%
-
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 18,560 - - 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% 5.85% 3.72% 2.32% 8.19% 5.76% 2.97% -
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 55.05 37.06 21.71 65.96 45.89 27.72 98.92%
EPS 7.84 5.38 3.43 2.13 7.35 5.10 2.63 106.71%
DPS 3.50 1.50 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 53.95 36.32 21.28 64.23 44.52 26.92 100.10%
EPS 7.68 5.27 3.36 2.09 7.17 4.97 2.57 107.05%
DPS 3.43 1.47 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 2.23 3.21 6.08 1.61 2.18 3.86 -45.48%
P/EPS 15.44 22.86 34.74 61.90 14.39 19.51 40.51 -47.33%
EY 6.48 4.37 2.88 1.62 6.95 5.12 2.47 89.88%
DY 2.89 1.22 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 2.20 3.24 5.76 1.74 2.04 3.79 -45.76%
P/EPS 15.06 22.49 35.03 58.62 15.61 18.25 39.76 -47.55%
EY 6.64 4.45 2.85 1.71 6.41 5.48 2.52 90.43%
DY 2.97 1.24 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