[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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,213,046 1,155,012 917,126 679,878 1,047,072 1,067,072 946,842 4.21%
PBT 163,428 153,320 118,956 87,322 186,422 177,562 172,276 -0.87%
Tax -41,616 -38,448 -34,498 -22,536 -44,512 -42,454 -47,646 -2.22%
NP 121,812 114,872 84,458 64,786 141,910 135,108 124,630 -0.38%
-
NP to SH 121,964 114,792 84,776 64,778 141,806 135,028 123,500 -0.20%
-
Tax Rate 25.46% 25.08% 29.00% 25.81% 23.88% 23.91% 27.66% -
Total Cost 1,091,234 1,040,140 832,668 615,092 905,162 931,964 822,212 4.82%
-
Net Worth 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 835,984 5.22%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 100,884 49,548 - - - 37,259 - -
Div Payout % 82.72% 43.16% - - - 27.59% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 835,984 5.22%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 512,873 16.26%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.04% 9.95% 9.21% 9.53% 13.55% 12.66% 13.16% -
ROE 10.75% 9.65% 7.45% 5.93% 13.85% 14.50% 14.77% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 96.19 93.24 74.12 55.44 84.89 85.92 184.62 -10.29%
EPS 9.68 9.26 6.86 5.26 11.48 10.88 24.08 -14.08%
DPS 8.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.90 0.96 0.92 0.89 0.83 0.75 1.63 -9.42%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 95.73 91.15 72.37 53.65 82.63 84.21 74.72 4.21%
EPS 9.62 9.06 6.69 5.11 11.19 10.66 9.75 -0.22%
DPS 7.96 3.91 0.00 0.00 0.00 2.94 0.00 -
NAPS 0.8956 0.9384 0.8983 0.8613 0.8079 0.7351 0.6597 5.22%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.06 1.11 1.19 1.07 1.38 1.50 3.26 -
P/RPS 1.10 1.19 1.61 1.93 1.63 1.75 1.77 -7.61%
P/EPS 10.96 11.98 17.37 20.26 12.00 13.80 13.54 -3.46%
EY 9.12 8.35 5.76 4.94 8.33 7.25 7.39 3.56%
DY 7.55 3.60 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.18 1.16 1.29 1.20 1.66 2.00 2.00 -8.41%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 22/08/22 26/08/21 27/08/20 27/08/19 30/08/18 22/08/17 -
Price 1.21 1.15 1.20 1.05 1.41 1.44 3.72 -
P/RPS 1.26 1.23 1.62 1.89 1.66 1.68 2.02 -7.56%
P/EPS 12.51 12.41 17.51 19.88 12.26 13.24 15.45 -3.45%
EY 7.99 8.06 5.71 5.03 8.15 7.55 6.47 3.57%
DY 6.61 3.48 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 1.34 1.20 1.30 1.18 1.70 1.92 2.28 -8.47%

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