[KERJAYA] QoQ 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- -38.37%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 248,854 222,206 128,104 211,836 268,409 263,331 259,358 -2.70%
PBT 36,440 37,656 10,315 33,347 46,676 45,962 47,266 -15.85%
Tax -8,603 -7,271 -257 -11,012 -10,459 -12,926 -11,499 -17.51%
NP 27,837 30,385 10,058 22,335 36,217 33,036 35,767 -15.32%
-
NP to SH 27,824 30,383 10,062 22,327 36,225 33,010 35,781 -15.37%
-
Tax Rate 23.61% 19.31% 2.49% 33.02% 22.41% 28.12% 24.33% -
Total Cost 221,017 191,821 118,046 189,501 232,192 230,295 223,591 -0.76%
-
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 % 66.28% - - - 50.98% - - -
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 11.19% 13.67% 7.85% 10.54% 13.49% 12.55% 13.79% -
ROE 2.51% 2.79% 0.92% 2.04% 3.38% 3.15% 3.50% -
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 20.24 18.14 10.45 17.20 21.80 21.39 21.03 -2.50%
EPS 2.26 2.48 0.82 1.81 2.94 2.68 2.90 -15.25%
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 19.64 17.54 10.11 16.72 21.18 20.78 20.47 -2.70%
EPS 2.20 2.40 0.79 1.76 2.86 2.60 2.82 -15.19%
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 5.24 5.51 10.24 5.23 6.01 6.26 6.56 -13.85%
P/EPS 46.84 40.32 130.41 49.64 44.52 49.98 47.57 -1.02%
EY 2.13 2.48 0.77 2.01 2.25 2.00 2.10 0.94%
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 5.68 5.15 10.05 6.22 5.83 6.26 6.71 -10.46%
P/EPS 50.82 37.69 127.98 59.01 43.16 49.98 48.60 3.00%
EY 1.97 2.65 0.78 1.69 2.32 2.00 2.06 -2.92%
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