[KERJAYA] YoY TTM 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- 4.48%
YoY- -25.67%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,497,684 1,122,249 996,838 867,837 1,002,934 1,077,800 977,947 7.35%
PBT 185,908 154,043 133,711 120,636 173,251 185,614 172,347 1.26%
Tax -49,254 -38,510 -34,360 -25,977 -45,896 -44,339 -43,057 2.26%
NP 136,654 115,533 99,351 94,659 127,355 141,275 129,290 0.92%
-
NP to SH 136,432 115,455 99,438 94,656 127,343 141,189 127,970 1.07%
-
Tax Rate 26.49% 25.00% 25.70% 21.53% 26.49% 23.89% 24.98% -
Total Cost 1,361,030 1,006,716 897,487 773,178 875,579 936,525 848,657 8.18%
-
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 107,189 100,437 43,306 18,442 18,467 18,629 29,571 23.91%
Div Payout % 78.57% 86.99% 43.55% 19.48% 14.50% 13.19% 23.11% -
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 9.12% 10.29% 9.97% 10.91% 12.70% 13.11% 13.22% -
ROE 11.76% 10.29% 8.46% 8.31% 11.62% 13.94% 14.11% -
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 118.76 88.99 80.60 70.13 81.45 87.27 78.74 7.08%
EPS 10.82 9.16 8.04 7.65 10.34 11.43 10.30 0.82%
DPS 8.50 8.00 3.50 1.50 1.50 1.50 2.38 23.61%
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 118.61 88.88 78.94 68.73 79.43 85.36 77.45 7.35%
EPS 10.80 9.14 7.87 7.50 10.08 11.18 10.13 1.07%
DPS 8.49 7.95 3.43 1.46 1.46 1.48 2.34 23.93%
NAPS 0.9188 0.8888 0.9305 0.9016 0.8679 0.802 0.718 4.19%
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 1.51 1.29 1.40 1.88 1.11 1.41 1.89 -3.66%
P/EPS 16.55 12.56 14.05 17.26 8.70 10.76 14.46 2.27%
EY 6.04 7.96 7.12 5.80 11.49 9.29 6.92 -2.23%
DY 4.75 6.96 3.10 1.14 1.67 1.22 1.60 19.86%
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 1.81 1.11 1.16 1.26 1.07 1.23 1.58 -
P/RPS 1.52 1.25 1.44 1.80 1.31 1.41 2.01 -4.54%
P/EPS 16.73 12.12 14.43 16.47 10.35 10.76 15.33 1.46%
EY 5.98 8.25 6.93 6.07 9.66 9.29 6.52 -1.42%
DY 4.70 7.21 3.02 1.19 1.40 1.22 1.51 20.81%
P/NAPS 1.97 1.25 1.22 1.37 1.20 1.50 2.16 -1.52%

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