[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -19.68%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,465,100 1,213,046 1,155,012 917,126 679,878 1,047,072 1,067,072 5.42%
PBT 191,980 163,428 153,320 118,956 87,322 186,422 177,562 1.30%
Tax -50,288 -41,616 -38,448 -34,498 -22,536 -44,512 -42,454 2.85%
NP 141,692 121,812 114,872 84,458 64,786 141,910 135,108 0.79%
-
NP to SH 141,272 121,964 114,792 84,776 64,778 141,806 135,028 0.75%
-
Tax Rate 26.19% 25.46% 25.08% 29.00% 25.81% 23.88% 23.91% -
Total Cost 1,323,408 1,091,234 1,040,140 832,668 615,092 905,162 931,964 6.01%
-
Net Worth 1,172,776 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 3.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 126,105 100,884 49,548 - - - 37,259 22.50%
Div Payout % 89.26% 82.72% 43.16% - - - 27.59% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,172,776 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 3.91%
NOSH 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 0.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.67% 10.04% 9.95% 9.21% 9.53% 13.55% 12.66% -
ROE 12.05% 10.75% 9.65% 7.45% 5.93% 13.85% 14.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 116.18 96.19 93.24 74.12 55.44 84.89 85.92 5.15%
EPS 11.20 9.68 9.26 6.86 5.26 11.48 10.88 0.48%
DPS 10.00 8.00 4.00 0.00 0.00 0.00 3.00 22.19%
NAPS 0.93 0.90 0.96 0.92 0.89 0.83 0.75 3.64%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 116.03 96.07 91.47 72.63 53.84 82.92 84.51 5.41%
EPS 11.19 9.66 9.09 6.71 5.13 11.23 10.69 0.76%
DPS 9.99 7.99 3.92 0.00 0.00 0.00 2.95 22.52%
NAPS 0.9288 0.8988 0.9418 0.9015 0.8644 0.8107 0.7377 3.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.81 1.06 1.11 1.19 1.07 1.38 1.50 -
P/RPS 1.56 1.10 1.19 1.61 1.93 1.63 1.75 -1.89%
P/EPS 16.16 10.96 11.98 17.37 20.26 12.00 13.80 2.66%
EY 6.19 9.12 8.35 5.76 4.94 8.33 7.25 -2.59%
DY 5.52 7.55 3.60 0.00 0.00 0.00 2.00 18.41%
P/NAPS 1.95 1.18 1.16 1.29 1.20 1.66 2.00 -0.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 18/08/23 22/08/22 26/08/21 27/08/20 27/08/19 30/08/18 -
Price 1.89 1.21 1.15 1.20 1.05 1.41 1.44 -
P/RPS 1.63 1.26 1.23 1.62 1.89 1.66 1.68 -0.50%
P/EPS 16.87 12.51 12.41 17.51 19.88 12.26 13.24 4.11%
EY 5.93 7.99 8.06 5.71 5.03 8.15 7.55 -3.94%
DY 5.29 6.61 3.48 0.00 0.00 0.00 2.08 16.81%
P/NAPS 2.03 1.34 1.20 1.30 1.18 1.70 1.92 0.93%

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