[KERJAYA] YoY Cumulative 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- 60.64%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 606,523 577,506 458,563 339,939 523,536 533,536 473,421 4.21%
PBT 81,714 76,660 59,478 43,661 93,211 88,781 86,138 -0.87%
Tax -20,808 -19,224 -17,249 -11,268 -22,256 -21,227 -23,823 -2.22%
NP 60,906 57,436 42,229 32,393 70,955 67,554 62,315 -0.38%
-
NP to SH 60,982 57,396 42,388 32,389 70,903 67,514 61,750 -0.20%
-
Tax Rate 25.46% 25.08% 29.00% 25.81% 23.88% 23.91% 27.66% -
Total Cost 545,617 520,070 416,334 307,546 452,581 465,982 411,106 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 50,442 24,774 - - - 18,629 - -
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 5.37% 4.83% 3.72% 2.97% 6.93% 7.25% 7.39% -
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 48.10 46.62 37.06 27.72 42.45 42.96 92.31 -10.29%
EPS 4.84 4.63 3.43 2.63 5.74 5.44 12.04 -14.08%
DPS 4.00 2.00 0.00 0.00 0.00 1.50 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 47.86 45.57 36.19 26.83 41.31 42.10 37.36 4.21%
EPS 4.81 4.53 3.34 2.56 5.60 5.33 4.87 -0.20%
DPS 3.98 1.96 0.00 0.00 0.00 1.47 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 2.20 2.38 3.21 3.86 3.25 3.49 3.53 -7.57%
P/EPS 21.92 23.96 34.74 40.51 24.01 27.59 27.08 -3.46%
EY 4.56 4.17 2.88 2.47 4.17 3.62 3.69 3.58%
DY 3.77 1.80 0.00 0.00 0.00 1.00 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 2.52 2.47 3.24 3.79 3.32 3.35 4.03 -7.52%
P/EPS 25.02 24.82 35.03 39.76 24.53 26.49 30.90 -3.45%
EY 4.00 4.03 2.85 2.52 4.08 3.78 3.24 3.57%
DY 3.31 1.74 0.00 0.00 0.00 1.04 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