[KERJAYA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.13%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,122,249 996,838 867,837 1,002,934 1,077,800 977,947 845,981 4.82%
PBT 154,043 133,711 120,636 173,251 185,614 172,347 139,986 1.60%
Tax -38,510 -34,360 -25,977 -45,896 -44,339 -43,057 -34,859 1.67%
NP 115,533 99,351 94,659 127,355 141,275 129,290 105,127 1.58%
-
NP to SH 115,455 99,438 94,656 127,343 141,189 127,970 104,797 1.62%
-
Tax Rate 25.00% 25.70% 21.53% 26.49% 23.89% 24.98% 24.90% -
Total Cost 1,006,716 897,487 773,178 875,579 936,525 848,657 740,854 5.24%
-
Net Worth 1,122,334 1,174,945 1,138,405 1,095,945 1,012,722 906,637 513,362 13.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 100,437 43,306 18,442 18,467 18,629 29,571 20,269 30.55%
Div Payout % 86.99% 43.55% 19.48% 14.50% 13.19% 23.11% 19.34% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,122,334 1,174,945 1,138,405 1,095,945 1,012,722 906,637 513,362 13.91%
NOSH 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 513,362 16.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.29% 9.97% 10.91% 12.70% 13.11% 13.22% 12.43% -
ROE 10.29% 8.46% 8.31% 11.62% 13.94% 14.11% 20.41% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 88.99 80.60 70.13 81.45 87.27 78.74 164.79 -9.75%
EPS 9.16 8.04 7.65 10.34 11.43 10.30 20.41 -12.49%
DPS 8.00 3.50 1.50 1.50 1.50 2.38 3.95 12.47%
NAPS 0.89 0.95 0.92 0.89 0.82 0.73 1.00 -1.92%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 88.56 78.66 68.48 79.15 85.05 77.17 66.76 4.82%
EPS 9.11 7.85 7.47 10.05 11.14 10.10 8.27 1.62%
DPS 7.93 3.42 1.46 1.46 1.47 2.33 1.60 30.55%
NAPS 0.8857 0.9272 0.8984 0.8649 0.7992 0.7155 0.4051 13.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.15 1.13 1.32 0.90 1.23 1.49 2.62 -
P/RPS 1.29 1.40 1.88 1.11 1.41 1.89 1.59 -3.42%
P/EPS 12.56 14.05 17.26 8.70 10.76 14.46 12.83 -0.35%
EY 7.96 7.12 5.80 11.49 9.29 6.92 7.79 0.36%
DY 6.96 3.10 1.14 1.67 1.22 1.60 1.51 28.98%
P/NAPS 1.29 1.19 1.43 1.01 1.50 2.04 2.62 -11.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 26/05/22 27/05/21 30/06/20 30/05/19 28/05/18 25/05/17 -
Price 1.11 1.16 1.26 1.07 1.23 1.58 3.18 -
P/RPS 1.25 1.44 1.80 1.31 1.41 2.01 1.93 -6.98%
P/EPS 12.12 14.43 16.47 10.35 10.76 15.33 15.58 -4.09%
EY 8.25 6.93 6.07 9.66 9.29 6.52 6.42 4.26%
DY 7.21 3.02 1.19 1.40 1.22 1.51 1.24 34.07%
P/NAPS 1.25 1.22 1.37 1.20 1.50 2.16 3.18 -14.40%

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