[KERJAYA] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 25.69%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 489,042 288,681 283,717 248,854 268,409 265,334 252,663 11.62%
PBT 50,399 38,779 41,673 36,440 46,676 46,354 40,771 3.59%
Tax -14,450 -10,063 -11,290 -8,603 -10,459 -12,283 -12,031 3.09%
NP 35,949 28,716 30,383 27,837 36,217 34,071 28,740 3.79%
-
NP to SH 35,740 28,706 30,393 27,824 36,225 34,025 28,311 3.95%
-
Tax Rate 28.67% 25.95% 27.09% 23.61% 22.41% 26.50% 29.51% -
Total Cost 453,093 259,965 253,334 221,017 232,192 231,263 223,923 12.45%
-
Net Worth 1,147,555 1,248,439 1,175,441 1,106,578 1,071,112 977,843 789,951 6.41%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 25,221 37,831 24,746 18,442 18,467 - - -
Div Payout % 70.57% 131.79% 81.42% 66.28% 50.98% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,147,555 1,248,439 1,175,441 1,106,578 1,071,112 977,843 789,951 6.41%
NOSH 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 564,531 14.41%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.35% 9.95% 10.71% 11.19% 13.49% 12.84% 11.37% -
ROE 3.11% 2.30% 2.59% 2.51% 3.38% 3.48% 3.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.78 22.89 22.93 20.24 21.80 21.44 49.58 -4.01%
EPS 2.83 2.28 2.46 2.26 2.94 2.75 5.56 -10.64%
DPS 2.00 3.00 2.00 1.50 1.50 0.00 0.00 -
NAPS 0.91 0.99 0.95 0.90 0.87 0.79 1.55 -8.48%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.73 22.86 22.47 19.71 21.26 21.01 20.01 11.62%
EPS 2.83 2.27 2.41 2.20 2.87 2.69 2.24 3.97%
DPS 2.00 3.00 1.96 1.46 1.46 0.00 0.00 -
NAPS 0.9088 0.9887 0.9309 0.8764 0.8483 0.7744 0.6256 6.41%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.55 1.17 1.21 1.06 1.31 1.15 4.06 -
P/RPS 4.00 5.11 5.28 5.24 6.01 5.36 8.19 -11.25%
P/EPS 54.69 51.40 49.26 46.84 44.52 41.84 73.09 -4.71%
EY 1.83 1.95 2.03 2.13 2.25 2.39 1.37 4.94%
DY 1.29 2.56 1.65 1.42 1.15 0.00 0.00 -
P/NAPS 1.70 1.18 1.27 1.18 1.51 1.46 2.62 -6.95%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/02/21 26/02/20 28/02/19 26/02/18 -
Price 1.74 1.19 1.18 1.15 1.27 1.28 1.74 -
P/RPS 4.49 5.20 5.15 5.68 5.83 5.97 3.51 4.18%
P/EPS 61.39 52.28 48.04 50.82 43.16 46.56 31.32 11.86%
EY 1.63 1.91 2.08 1.97 2.32 2.15 3.19 -10.58%
DY 1.15 2.52 1.69 1.30 1.18 0.00 0.00 -
P/NAPS 1.91 1.20 1.24 1.28 1.46 1.62 1.12 9.29%

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