[KERJAYA] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.13%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 811,000 830,555 871,680 1,002,934 1,055,276 1,052,201 1,058,762 -16.21%
PBT 117,758 127,994 136,300 173,251 185,849 185,527 186,861 -26.39%
Tax -27,143 -28,999 -34,654 -45,896 -45,641 -47,465 -44,906 -28.40%
NP 90,615 98,995 101,646 127,355 140,208 138,062 141,955 -25.76%
-
NP to SH 90,596 98,997 101,624 127,343 140,138 137,938 141,804 -25.72%
-
Tax Rate 23.05% 22.66% 25.42% 26.49% 24.56% 25.58% 24.03% -
Total Cost 720,385 731,560 770,034 875,579 915,068 914,139 916,807 -14.78%
-
Net Worth 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 5.30%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 18,442 18,467 18,467 18,467 18,467 - - -
Div Payout % 20.36% 18.65% 18.17% 14.50% 13.18% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 5.30%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.17% 11.92% 11.66% 12.70% 13.29% 13.12% 13.41% -
ROE 8.19% 9.08% 9.31% 11.62% 13.08% 13.18% 13.85% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.96 67.81 71.08 81.45 85.71 85.46 85.84 -16.03%
EPS 7.37 8.08 8.29 10.34 11.38 11.20 11.50 -25.56%
DPS 1.50 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.89 0.87 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.23 65.78 69.03 79.43 83.57 83.33 83.85 -16.21%
EPS 7.17 7.84 8.05 10.08 11.10 10.92 11.23 -25.75%
DPS 1.46 1.46 1.46 1.46 1.46 0.00 0.00 -
NAPS 0.8764 0.8633 0.8644 0.8679 0.8483 0.8288 0.8107 5.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.06 1.00 1.07 0.90 1.31 1.34 1.38 -
P/RPS 1.61 1.47 1.51 1.11 1.53 1.57 1.61 0.00%
P/EPS 14.39 12.37 12.91 8.70 11.51 11.96 12.00 12.80%
EY 6.95 8.08 7.74 11.49 8.69 8.36 8.33 -11.32%
DY 1.42 1.50 1.40 1.67 1.15 0.00 0.00 -
P/NAPS 1.18 1.12 1.20 1.01 1.51 1.58 1.66 -20.26%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 -
Price 1.15 0.94 1.06 1.07 1.27 1.39 1.41 -
P/RPS 1.74 1.39 1.49 1.31 1.48 1.63 1.64 4.00%
P/EPS 15.61 11.63 12.79 10.35 11.16 12.41 12.26 17.38%
EY 6.41 8.60 7.82 9.66 8.96 8.06 8.15 -14.73%
DY 1.30 1.60 1.42 1.40 1.18 0.00 0.00 -
P/NAPS 1.28 1.06 1.19 1.20 1.46 1.64 1.70 -17.16%

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