[KERJAYA] YoY Annualized 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- 4.7%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,291,664 1,115,878 908,277 749,528 1,049,156 1,071,237 937,816 5.47%
PBT 171,600 152,530 120,117 108,422 185,564 181,436 170,242 0.13%
Tax -42,906 -37,538 -31,457 -24,718 -46,909 -42,125 -40,830 0.82%
NP 128,693 114,992 88,660 83,704 138,654 139,310 129,412 -0.09%
-
NP to SH 128,729 114,934 88,758 83,696 138,550 139,186 128,214 0.06%
-
Tax Rate 25.00% 24.61% 26.19% 22.80% 25.28% 23.22% 23.98% -
Total Cost 1,162,970 1,000,886 819,617 665,824 910,501 931,926 808,404 6.24%
-
Net Worth 1,147,555 1,235,829 1,138,350 1,090,156 1,046,489 956,246 805,788 6.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 100,884 50,442 24,746 - - 24,837 39,133 17.08%
Div Payout % 78.37% 43.89% 27.88% - - 17.84% 30.52% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,147,555 1,235,829 1,138,350 1,090,156 1,046,489 956,246 805,788 6.06%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 533,634 15.49%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.96% 10.31% 9.76% 11.17% 13.22% 13.00% 13.80% -
ROE 11.22% 9.30% 7.80% 7.68% 13.24% 14.56% 15.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 102.43 88.49 73.41 61.19 85.22 86.26 175.74 -8.60%
EPS 10.21 9.23 7.17 6.80 11.23 11.21 24.03 -13.28%
DPS 8.00 4.00 2.00 0.00 0.00 2.00 7.33 1.46%
NAPS 0.91 0.98 0.92 0.89 0.85 0.77 1.51 -8.09%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 101.93 88.06 71.68 59.15 82.79 84.54 74.01 5.47%
EPS 10.16 9.07 7.00 6.60 10.93 10.98 10.12 0.06%
DPS 7.96 3.98 1.95 0.00 0.00 1.96 3.09 17.07%
NAPS 0.9056 0.9752 0.8983 0.8603 0.8258 0.7546 0.6359 6.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.30 1.15 1.23 1.00 1.34 1.40 3.66 -
P/RPS 1.27 1.30 1.68 1.63 1.57 1.62 2.08 -7.89%
P/EPS 12.73 12.62 17.15 14.64 11.91 12.49 15.23 -2.94%
EY 7.85 7.93 5.83 6.83 8.40 8.01 6.56 3.03%
DY 6.15 3.48 1.63 0.00 0.00 1.43 2.00 20.57%
P/NAPS 1.43 1.17 1.34 1.12 1.58 1.82 2.42 -8.39%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 29/11/22 25/11/21 26/11/20 26/11/19 26/11/18 22/11/17 -
Price 1.49 1.13 1.21 0.935 1.34 1.26 4.02 -
P/RPS 1.45 1.28 1.65 1.53 1.57 1.46 2.29 -7.33%
P/EPS 14.60 12.40 16.87 13.68 11.91 11.24 16.73 -2.24%
EY 6.85 8.07 5.93 7.31 8.40 8.90 5.98 2.28%
DY 5.37 3.54 1.65 0.00 0.00 1.59 1.82 19.75%
P/NAPS 1.64 1.15 1.32 1.05 1.58 1.64 2.66 -7.74%

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