[KERJAYA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.17%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,257,429 1,120,626 930,061 830,555 1,052,201 1,056,091 938,853 4.98%
PBT 167,479 156,071 126,529 127,994 185,527 176,848 162,205 0.53%
Tax -42,243 -39,444 -32,195 -28,999 -47,465 -43,625 -38,820 1.41%
NP 125,236 116,627 94,334 98,995 138,062 133,223 123,385 0.24%
-
NP to SH 125,254 116,595 94,394 98,997 137,938 132,701 122,378 0.38%
-
Tax Rate 25.22% 25.27% 25.44% 22.66% 25.58% 24.67% 23.93% -
Total Cost 1,132,193 1,003,999 835,727 731,560 914,139 922,868 815,468 5.61%
-
Net Worth 1,147,555 1,235,829 1,138,350 1,090,156 1,046,489 956,246 811,884 5.93%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 113,494 62,131 37,003 18,467 - 18,629 29,571 25.11%
Div Payout % 90.61% 53.29% 39.20% 18.65% - 14.04% 24.16% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,147,555 1,235,829 1,138,350 1,090,156 1,046,489 956,246 811,884 5.93%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 537,671 15.35%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.96% 10.41% 10.14% 11.92% 13.12% 12.61% 13.14% -
ROE 10.91% 9.43% 8.29% 9.08% 13.18% 13.88% 15.07% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.71 88.86 75.17 67.81 85.46 85.04 174.61 -8.91%
EPS 9.93 9.25 7.63 8.08 11.20 10.69 22.76 -12.90%
DPS 9.00 5.00 3.00 1.50 0.00 1.50 5.50 8.55%
NAPS 0.91 0.98 0.92 0.89 0.85 0.77 1.51 -8.09%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.23 88.43 73.39 65.54 83.03 83.34 74.09 4.98%
EPS 9.88 9.20 7.45 7.81 10.89 10.47 9.66 0.37%
DPS 8.96 4.90 2.92 1.46 0.00 1.47 2.33 25.15%
NAPS 0.9056 0.9752 0.8983 0.8603 0.8258 0.7546 0.6407 5.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.30 1.15 1.23 1.00 1.34 1.40 3.66 -
P/RPS 1.30 1.29 1.64 1.47 1.57 1.65 2.10 -7.67%
P/EPS 13.09 12.44 16.12 12.37 11.96 13.10 16.08 -3.36%
EY 7.64 8.04 6.20 8.08 8.36 7.63 6.22 3.48%
DY 6.92 4.35 2.44 1.50 0.00 1.07 1.50 29.00%
P/NAPS 1.43 1.17 1.34 1.12 1.58 1.82 2.42 -8.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 29/11/22 25/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 1.49 1.13 1.21 0.94 1.39 1.26 4.01 -
P/RPS 1.49 1.27 1.61 1.39 1.63 1.48 2.30 -6.97%
P/EPS 15.00 12.22 15.86 11.63 12.41 11.79 17.62 -2.64%
EY 6.67 8.18 6.30 8.60 8.06 8.48 5.68 2.71%
DY 6.04 4.42 2.48 1.60 0.00 1.19 1.37 28.03%
P/NAPS 1.64 1.15 1.32 1.06 1.64 1.64 2.66 -7.74%

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