[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 93.81%
YoY- -39.59%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 458,563 268,673 810,999 562,146 339,939 211,836 1,055,276 -42.65%
PBT 59,478 36,225 117,755 81,317 43,661 33,347 185,849 -53.24%
Tax -17,249 -9,846 -27,142 -18,539 -11,268 -11,012 -45,641 -47.75%
NP 42,229 26,379 90,613 62,778 32,393 22,335 140,208 -55.10%
-
NP to SH 42,388 26,387 90,594 62,772 32,389 22,327 140,138 -54.97%
-
Tax Rate 29.00% 27.18% 23.05% 22.80% 25.81% 33.02% 24.56% -
Total Cost 416,334 242,294 720,386 499,368 307,546 189,501 915,068 -40.87%
-
Net Worth 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 4.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 18,442 - - - 18,467 -
Div Payout % - - 20.36% - - - 13.18% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 4.14%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 9.21% 9.82% 11.17% 11.17% 9.53% 10.54% 13.29% -
ROE 3.72% 2.32% 8.19% 5.76% 2.97% 2.04% 13.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.06 21.71 65.96 45.89 27.72 17.20 85.71 -42.84%
EPS 3.43 2.13 7.35 5.10 2.63 1.81 11.36 -55.02%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.92 0.92 0.90 0.89 0.89 0.89 0.87 3.79%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.19 21.20 64.00 44.36 26.83 16.72 83.28 -42.65%
EPS 3.34 2.08 7.15 4.95 2.56 1.76 11.06 -55.02%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 1.46 -
NAPS 0.8983 0.8984 0.8732 0.8603 0.8613 0.8649 0.8453 4.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.19 1.32 1.06 1.00 1.07 0.90 1.31 -
P/RPS 3.21 6.08 1.61 2.18 3.86 5.23 1.53 63.96%
P/EPS 34.74 61.90 14.39 19.51 40.51 49.64 11.51 108.99%
EY 2.88 1.62 6.95 5.12 2.47 2.01 8.69 -52.14%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.15 -
P/NAPS 1.29 1.43 1.18 1.12 1.20 1.01 1.51 -9.97%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 -
Price 1.20 1.25 1.15 0.935 1.05 1.07 1.27 -
P/RPS 3.24 5.76 1.74 2.04 3.79 6.22 1.48 68.67%
P/EPS 35.03 58.62 15.61 18.25 39.76 59.01 11.16 114.52%
EY 2.85 1.71 6.41 5.48 2.52 1.69 8.96 -53.43%
DY 0.00 0.00 1.30 0.00 0.00 0.00 1.18 -
P/NAPS 1.30 1.36 1.28 1.05 1.18 1.20 1.46 -7.45%

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