[KERJAYA] YoY 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- -39.35%
YoY- 59.04%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
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 395,410 309,277 276,919 189,890 128,104 259,358 278,396 6.01%
PBT 50,142 42,673 38,486 23,255 10,315 47,266 46,019 1.43%
Tax -12,903 -11,191 -9,900 -7,403 -257 -11,499 -10,932 2.79%
NP 37,239 31,482 28,586 15,852 10,058 35,767 35,087 0.99%
-
NP to SH 37,084 31,573 28,535 16,003 10,062 35,781 35,166 0.88%
-
Tax Rate 25.73% 26.23% 25.72% 31.83% 2.49% 24.33% 23.76% -
Total Cost 358,171 277,795 248,333 174,038 118,046 223,591 243,309 6.65%
-
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 31,526 25,221 24,774 - - - 18,629 9.15%
Div Payout % 85.01% 79.88% 86.82% - - - 52.98% -
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 9.42% 10.18% 10.32% 8.35% 7.85% 13.79% 12.60% -
ROE 3.16% 2.78% 2.40% 1.41% 0.92% 3.50% 3.78% -
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 31.36 24.53 22.36 15.35 10.45 21.03 22.42 5.74%
EPS 2.94 2.50 2.30 1.29 0.82 2.90 2.83 0.63%
DPS 2.50 2.00 2.00 0.00 0.00 0.00 1.50 8.87%
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 31.20 24.41 21.85 14.98 10.11 20.47 21.97 6.01%
EPS 2.93 2.49 2.25 1.26 0.79 2.82 2.78 0.87%
DPS 2.49 1.99 1.96 0.00 0.00 0.00 1.47 9.17%
NAPS 0.9255 0.8956 0.9384 0.8983 0.8613 0.8079 0.7351 3.90%
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 5.77 4.32 4.97 7.75 10.24 6.56 6.69 -2.43%
P/EPS 61.55 42.34 48.19 92.01 130.41 47.57 52.98 2.52%
EY 1.62 2.36 2.08 1.09 0.77 2.10 1.89 -2.53%
DY 1.38 1.89 1.80 0.00 0.00 0.00 1.00 5.50%
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 6.03 4.93 5.14 7.82 10.05 6.71 6.42 -1.03%
P/EPS 64.27 48.33 49.92 92.79 127.98 48.60 50.86 3.97%
EY 1.56 2.07 2.00 1.08 0.78 2.06 1.97 -3.81%
DY 1.32 1.65 1.74 0.00 0.00 0.00 1.04 4.04%
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