[KERJAYA] YoY Cumulative 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- -70.87%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 337,140 297,246 300,587 268,673 211,836 264,178 255,140 4.74%
PBT 45,849 39,040 38,174 36,225 33,347 45,945 42,762 1.16%
Tax -12,241 -9,617 -9,324 -9,846 -11,012 -10,757 -10,295 2.92%
NP 33,608 29,423 28,850 26,379 22,335 35,188 32,467 0.57%
-
NP to SH 33,553 29,409 28,862 26,387 22,327 35,122 32,348 0.61%
-
Tax Rate 26.70% 24.63% 24.43% 27.18% 33.02% 23.41% 24.08% -
Total Cost 303,532 267,823 271,737 242,294 189,501 228,990 222,673 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 31,526 25,221 - - - - - -
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 2.89% 2.62% 2.46% 2.32% 2.04% 3.47% 3.57% -
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 26.73 23.57 24.30 21.71 17.20 21.39 20.54 4.48%
EPS 2.66 2.33 2.33 2.13 1.81 2.84 2.60 0.38%
DPS 2.50 2.00 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 26.60 23.46 23.72 21.20 16.72 20.85 20.13 4.75%
EPS 2.65 2.32 2.28 2.08 1.76 2.77 2.55 0.64%
DPS 2.49 1.99 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 6.70 4.88 4.65 6.08 5.23 5.75 7.25 -1.30%
P/EPS 67.28 49.31 48.42 61.90 49.64 43.25 57.21 2.73%
EY 1.49 2.03 2.07 1.62 2.01 2.31 1.75 -2.64%
DY 1.40 1.74 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 6.81 4.71 4.77 5.76 6.22 5.80 7.69 -2.00%
P/EPS 68.40 47.60 49.71 58.62 59.01 43.60 60.66 2.01%
EY 1.46 2.10 2.01 1.71 1.69 2.29 1.65 -2.01%
DY 1.37 1.80 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