[KERJAYA] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 51.1%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 276,919 300,587 283,717 222,644 189,890 268,673 248,854 7.40%
PBT 38,486 38,174 41,673 30,609 23,255 36,225 36,440 3.71%
Tax -9,900 -9,324 -11,290 -6,343 -7,403 -9,846 -8,603 9.84%
NP 28,586 28,850 30,383 24,266 15,852 26,379 27,837 1.79%
-
NP to SH 28,535 28,862 30,393 24,180 16,003 26,387 27,824 1.70%
-
Tax Rate 25.72% 24.43% 27.09% 20.72% 31.83% 27.18% 23.61% -
Total Cost 248,333 271,737 253,334 198,378 174,038 242,294 221,017 8.10%
-
Net Worth 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 4.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 24,774 - 24,746 18,560 - - 18,442 21.81%
Div Payout % 86.82% - 81.42% 76.76% - - 66.28% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 1,138,405 1,106,578 4.92%
NOSH 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1,241,968 1.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.32% 9.60% 10.71% 10.90% 8.35% 9.82% 11.19% -
ROE 2.40% 2.46% 2.59% 2.12% 1.41% 2.32% 2.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.36 24.30 22.93 17.99 15.35 21.71 20.24 6.88%
EPS 2.30 2.33 2.46 1.95 1.29 2.13 2.26 1.17%
DPS 2.00 0.00 2.00 1.50 0.00 0.00 1.50 21.20%
NAPS 0.96 0.95 0.95 0.92 0.92 0.92 0.90 4.40%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.93 23.80 22.47 17.63 15.04 21.28 19.71 7.39%
EPS 2.26 2.29 2.41 1.91 1.27 2.09 2.20 1.81%
DPS 1.96 0.00 1.96 1.47 0.00 0.00 1.46 21.75%
NAPS 0.9418 0.9305 0.9309 0.9015 0.9015 0.9016 0.8764 4.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.11 1.13 1.21 1.23 1.19 1.32 1.06 -
P/RPS 4.97 4.65 5.28 6.84 7.75 6.08 5.24 -3.47%
P/EPS 48.19 48.42 49.26 62.94 92.01 61.90 46.84 1.91%
EY 2.08 2.07 2.03 1.59 1.09 1.62 2.13 -1.57%
DY 1.80 0.00 1.65 1.22 0.00 0.00 1.42 17.17%
P/NAPS 1.16 1.19 1.27 1.34 1.29 1.43 1.18 -1.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 26/05/22 28/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 1.15 1.16 1.18 1.21 1.20 1.25 1.15 -
P/RPS 5.14 4.77 5.15 6.72 7.82 5.76 5.68 -6.46%
P/EPS 49.92 49.71 48.04 61.92 92.79 58.62 50.82 -1.18%
EY 2.00 2.01 2.08 1.62 1.08 1.71 1.97 1.01%
DY 1.74 0.00 1.69 1.24 0.00 0.00 1.30 21.51%
P/NAPS 1.20 1.22 1.24 1.32 1.30 1.36 1.28 -4.22%

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