[KERJAYA] YoY Annualized 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- 16.51%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,348,560 1,188,984 1,202,348 1,074,692 847,344 1,056,712 1,020,560 4.74%
PBT 183,396 156,160 152,696 144,900 133,388 183,780 171,048 1.16%
Tax -48,964 -38,468 -37,296 -39,384 -44,048 -43,028 -41,180 2.92%
NP 134,432 117,692 115,400 105,516 89,340 140,752 129,868 0.57%
-
NP to SH 134,212 117,636 115,448 105,548 89,308 140,488 129,392 0.61%
-
Tax Rate 26.70% 24.63% 24.43% 27.18% 33.02% 23.41% 24.08% -
Total Cost 1,214,128 1,071,292 1,086,948 969,176 758,004 915,960 890,692 5.29%
-
Net Worth 1,160,166 1,122,334 1,174,945 1,138,405 1,095,945 1,012,722 906,637 4.19%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 126,105 100,884 - - - - - -
Div Payout % 93.96% 85.76% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,160,166 1,122,334 1,174,945 1,138,405 1,095,945 1,012,722 906,637 4.19%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.97% 9.90% 9.60% 9.82% 10.54% 13.32% 12.73% -
ROE 11.57% 10.48% 9.83% 9.27% 8.15% 13.87% 14.27% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 106.94 94.29 97.22 86.85 68.81 85.56 82.17 4.48%
EPS 10.64 9.32 9.32 8.52 7.24 11.36 10.40 0.38%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.95 0.92 0.89 0.82 0.73 3.92%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 106.42 93.83 94.88 84.81 66.87 83.39 80.54 4.74%
EPS 10.59 9.28 9.11 8.33 7.05 11.09 10.21 0.61%
DPS 9.95 7.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9155 0.8857 0.9272 0.8984 0.8649 0.7992 0.7155 4.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.79 1.15 1.13 1.32 0.90 1.23 1.49 -
P/RPS 1.67 1.22 1.16 1.52 1.31 1.44 1.81 -1.33%
P/EPS 16.82 12.33 12.11 15.48 12.41 10.81 14.30 2.73%
EY 5.95 8.11 8.26 6.46 8.06 9.25 6.99 -2.64%
DY 5.59 6.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.29 1.19 1.43 1.01 1.50 2.04 -0.74%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 23/05/23 26/05/22 27/05/21 30/06/20 30/05/19 28/05/18 -
Price 1.82 1.11 1.16 1.25 1.07 1.24 1.58 -
P/RPS 1.70 1.18 1.19 1.44 1.55 1.45 1.92 -2.00%
P/EPS 17.10 11.90 12.43 14.65 14.75 10.90 15.17 2.01%
EY 5.85 8.40 8.05 6.82 6.78 9.17 6.59 -1.96%
DY 5.49 7.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.25 1.22 1.36 1.20 1.51 2.16 -1.43%

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