[KERJAYA] QoQ Cumulative Quarter 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- -84.07%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 810,999 562,146 339,939 211,836 1,055,276 786,867 523,536 33.70%
PBT 117,755 81,317 43,661 33,347 185,849 139,173 93,211 16.77%
Tax -27,142 -18,539 -11,268 -11,012 -45,641 -35,182 -22,256 14.07%
NP 90,613 62,778 32,393 22,335 140,208 103,991 70,955 17.62%
-
NP to SH 90,594 62,772 32,389 22,327 140,138 103,913 70,903 17.66%
-
Tax Rate 23.05% 22.80% 25.81% 33.02% 24.56% 25.28% 23.88% -
Total Cost 720,386 499,368 307,546 189,501 915,068 682,876 452,581 36.13%
-
Net Worth 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 5.30%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 18,442 - - - 18,467 - - -
Div Payout % 20.36% - - - 13.18% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,106,578 1,090,156 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 5.30%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.17% 11.17% 9.53% 10.54% 13.29% 13.22% 13.55% -
ROE 8.19% 5.76% 2.97% 2.04% 13.08% 9.93% 6.93% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 65.96 45.89 27.72 17.20 85.71 63.91 42.45 33.97%
EPS 7.35 5.10 2.63 1.81 11.36 8.42 5.74 17.83%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.89 0.87 0.85 0.83 5.52%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.00 44.36 26.83 16.72 83.28 62.09 41.31 33.71%
EPS 7.15 4.95 2.56 1.76 11.06 8.20 5.60 17.60%
DPS 1.46 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 0.8732 0.8603 0.8613 0.8649 0.8453 0.8258 0.8079 5.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.06 1.00 1.07 0.90 1.31 1.34 1.38 -
P/RPS 1.61 2.18 3.86 5.23 1.53 2.10 3.25 -37.25%
P/EPS 14.39 19.51 40.51 49.64 11.51 15.88 24.01 -28.80%
EY 6.95 5.12 2.47 2.01 8.69 6.30 4.17 40.35%
DY 1.42 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 1.18 1.12 1.20 1.01 1.51 1.58 1.66 -20.26%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 -
Price 1.15 0.935 1.05 1.07 1.27 1.34 1.41 -
P/RPS 1.74 2.04 3.79 6.22 1.48 2.10 3.32 -34.86%
P/EPS 15.61 18.25 39.76 59.01 11.16 15.88 24.53 -25.91%
EY 6.41 5.48 2.52 1.69 8.96 6.30 4.08 34.95%
DY 1.30 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 1.28 1.05 1.18 1.20 1.46 1.58 1.70 -17.16%

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