[KERJAYA] QoQ 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- -5.16%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
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 283,717 222,644 189,890 268,673 248,854 222,206 128,104 69.66%
PBT 41,673 30,609 23,255 36,225 36,440 37,656 10,315 153.01%
Tax -11,290 -6,343 -7,403 -9,846 -8,603 -7,271 -257 1136.46%
NP 30,383 24,266 15,852 26,379 27,837 30,385 10,058 108.54%
-
NP to SH 30,393 24,180 16,003 26,387 27,824 30,383 10,062 108.53%
-
Tax Rate 27.09% 20.72% 31.83% 27.18% 23.61% 19.31% 2.49% -
Total Cost 253,334 198,378 174,038 242,294 221,017 191,821 118,046 66.14%
-
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 24,746 18,560 - - 18,442 - - -
Div Payout % 81.42% 76.76% - - 66.28% - - -
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 10.71% 10.90% 8.35% 9.82% 11.19% 13.67% 7.85% -
ROE 2.59% 2.12% 1.41% 2.32% 2.51% 2.79% 0.92% -
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 22.93 17.99 15.35 21.71 20.24 18.14 10.45 68.61%
EPS 2.46 1.95 1.29 2.13 2.26 2.48 0.82 107.59%
DPS 2.00 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 22.47 17.63 15.04 21.28 19.71 17.60 10.15 69.61%
EPS 2.41 1.91 1.27 2.09 2.20 2.41 0.80 108.16%
DPS 1.96 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 5.28 6.84 7.75 6.08 5.24 5.51 10.24 -35.62%
P/EPS 49.26 62.94 92.01 61.90 46.84 40.32 130.41 -47.65%
EY 2.03 1.59 1.09 1.62 2.13 2.48 0.77 90.50%
DY 1.65 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 5.15 6.72 7.82 5.76 5.68 5.15 10.05 -35.88%
P/EPS 48.04 61.92 92.79 58.62 50.82 37.69 127.98 -47.87%
EY 2.08 1.62 1.08 1.71 1.97 2.65 0.78 91.95%
DY 1.69 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