[KERJAYA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -8.42%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 222,644 189,890 268,673 248,854 222,206 128,104 211,836 3.36%
PBT 30,609 23,255 36,225 36,440 37,656 10,315 33,347 -5.54%
Tax -6,343 -7,403 -9,846 -8,603 -7,271 -257 -11,012 -30.74%
NP 24,266 15,852 26,379 27,837 30,385 10,058 22,335 5.67%
-
NP to SH 24,180 16,003 26,387 27,824 30,383 10,062 22,327 5.45%
-
Tax Rate 20.72% 31.83% 27.18% 23.61% 19.31% 2.49% 33.02% -
Total Cost 198,378 174,038 242,294 221,017 191,821 118,046 189,501 3.09%
-
Net Worth 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 2.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 18,560 - - 18,442 - - - -
Div Payout % 76.76% - - 66.28% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,138,350 1,138,377 1,138,405 1,106,578 1,090,156 1,091,467 1,095,945 2.56%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.90% 8.35% 9.82% 11.19% 13.67% 7.85% 10.54% -
ROE 2.12% 1.41% 2.32% 2.51% 2.79% 0.92% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.99 15.35 21.71 20.24 18.14 10.45 17.20 3.03%
EPS 1.95 1.29 2.13 2.26 2.48 0.82 1.81 5.08%
DPS 1.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.90 0.89 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.57 14.98 21.20 19.64 17.54 10.11 16.72 3.35%
EPS 1.91 1.26 2.08 2.20 2.40 0.79 1.76 5.59%
DPS 1.46 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.8983 0.8983 0.8984 0.8732 0.8603 0.8613 0.8649 2.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.23 1.19 1.32 1.06 1.00 1.07 0.90 -
P/RPS 6.84 7.75 6.08 5.24 5.51 10.24 5.23 19.57%
P/EPS 62.94 92.01 61.90 46.84 40.32 130.41 49.64 17.12%
EY 1.59 1.09 1.62 2.13 2.48 0.77 2.01 -14.45%
DY 1.22 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 1.43 1.18 1.12 1.20 1.01 20.72%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 -
Price 1.21 1.20 1.25 1.15 0.935 1.05 1.07 -
P/RPS 6.72 7.82 5.76 5.68 5.15 10.05 6.22 5.28%
P/EPS 61.92 92.79 58.62 50.82 37.69 127.98 59.01 3.25%
EY 1.62 1.08 1.71 1.97 2.65 0.78 1.69 -2.77%
DY 1.24 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.36 1.28 1.05 1.18 1.20 6.55%

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