[KERJAYA] QoQ Cumulative 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- 60.64%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 300,587 964,925 681,208 458,563 268,673 810,999 562,146 -34.14%
PBT 38,174 131,762 90,088 59,478 36,225 117,755 81,317 -39.62%
Tax -9,324 -34,883 -23,593 -17,249 -9,846 -27,142 -18,539 -36.78%
NP 28,850 96,879 66,495 42,229 26,379 90,613 62,778 -40.47%
-
NP to SH 28,862 96,962 66,569 42,388 26,387 90,594 62,772 -40.45%
-
Tax Rate 24.43% 26.47% 26.19% 29.00% 27.18% 23.05% 22.80% -
Total Cost 271,737 868,046 614,713 416,334 242,294 720,386 499,368 -33.37%
-
Net Worth 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 5.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 43,305 18,560 - - 18,442 - -
Div Payout % - 44.66% 27.88% - - 20.36% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 5.12%
NOSH 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.60% 10.04% 9.76% 9.21% 9.82% 11.17% 11.17% -
ROE 2.46% 8.25% 5.85% 3.72% 2.32% 8.19% 5.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 24.30 77.99 55.05 37.06 21.71 65.96 45.89 -34.57%
EPS 2.33 7.84 5.38 3.43 2.13 7.35 5.10 -40.70%
DPS 0.00 3.50 1.50 0.00 0.00 1.50 0.00 -
NAPS 0.95 0.95 0.92 0.92 0.92 0.90 0.89 4.44%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 23.72 76.15 53.76 36.19 21.20 64.00 44.36 -34.14%
EPS 2.28 7.65 5.25 3.34 2.08 7.15 4.95 -40.38%
DPS 0.00 3.42 1.46 0.00 0.00 1.46 0.00 -
NAPS 0.9272 0.9276 0.8983 0.8983 0.8984 0.8732 0.8603 5.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.13 1.21 1.23 1.19 1.32 1.06 1.00 -
P/RPS 4.65 1.55 2.23 3.21 6.08 1.61 2.18 65.77%
P/EPS 48.42 15.44 22.86 34.74 61.90 14.39 19.51 83.40%
EY 2.07 6.48 4.37 2.88 1.62 6.95 5.12 -45.35%
DY 0.00 2.89 1.22 0.00 0.00 1.42 0.00 -
P/NAPS 1.19 1.27 1.34 1.29 1.43 1.18 1.12 4.12%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 1.16 1.18 1.21 1.20 1.25 1.15 0.935 -
P/RPS 4.77 1.51 2.20 3.24 5.76 1.74 2.04 76.25%
P/EPS 49.71 15.06 22.49 35.03 58.62 15.61 18.25 95.15%
EY 2.01 6.64 4.45 2.85 1.71 6.41 5.48 -48.79%
DY 0.00 2.97 1.24 0.00 0.00 1.30 0.00 -
P/NAPS 1.22 1.24 1.32 1.30 1.36 1.28 1.05 10.53%

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