[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -0.57%
YoY- 35.41%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,188,984 1,125,590 1,115,878 1,155,012 1,202,348 964,925 908,277 19.68%
PBT 156,160 153,176 152,530 153,320 152,696 131,762 120,117 19.13%
Tax -38,468 -38,217 -37,538 -38,448 -37,296 -34,883 -31,457 14.36%
NP 117,692 114,959 114,992 114,872 115,400 96,879 88,660 20.80%
-
NP to SH 117,636 114,906 114,934 114,792 115,448 96,962 88,758 20.67%
-
Tax Rate 24.63% 24.95% 24.61% 25.08% 24.43% 26.47% 26.19% -
Total Cost 1,071,292 1,010,631 1,000,886 1,040,140 1,086,948 868,046 819,617 19.56%
-
Net Worth 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 -0.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 100,884 75,663 50,442 49,548 - 43,305 24,746 155.41%
Div Payout % 85.76% 65.85% 43.89% 43.16% - 44.66% 27.88% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 -0.94%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1.35%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.90% 10.21% 10.31% 9.95% 9.60% 10.04% 9.76% -
ROE 10.48% 9.20% 9.30% 9.65% 9.83% 8.25% 7.80% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.29 89.26 88.49 93.24 97.22 77.99 73.41 18.17%
EPS 9.32 9.19 9.23 9.26 9.32 7.84 7.17 19.12%
DPS 8.00 6.00 4.00 4.00 0.00 3.50 2.00 152.19%
NAPS 0.89 0.99 0.98 0.96 0.95 0.95 0.92 -2.18%
Adjusted Per Share Value based on latest NOSH - 1,267,207
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 93.83 88.82 88.06 91.15 94.88 76.15 71.68 19.68%
EPS 9.28 9.07 9.07 9.06 9.11 7.65 7.00 20.70%
DPS 7.96 5.97 3.98 3.91 0.00 3.42 1.95 155.63%
NAPS 0.8857 0.9852 0.9752 0.9384 0.9272 0.9276 0.8983 -0.93%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.15 1.17 1.15 1.11 1.13 1.21 1.23 -
P/RPS 1.22 1.31 1.30 1.19 1.16 1.55 1.68 -19.22%
P/EPS 12.33 12.84 12.62 11.98 12.11 15.44 17.15 -19.76%
EY 8.11 7.79 7.93 8.35 8.26 6.48 5.83 24.63%
DY 6.96 5.13 3.48 3.60 0.00 2.89 1.63 163.43%
P/NAPS 1.29 1.18 1.17 1.16 1.19 1.27 1.34 -2.50%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 28/02/22 25/11/21 -
Price 1.11 1.19 1.13 1.15 1.16 1.18 1.21 -
P/RPS 1.18 1.33 1.28 1.23 1.19 1.51 1.65 -20.04%
P/EPS 11.90 13.06 12.40 12.41 12.43 15.06 16.87 -20.77%
EY 8.40 7.66 8.07 8.06 8.05 6.64 5.93 26.15%
DY 7.21 5.04 3.54 3.48 0.00 2.97 1.65 167.52%
P/NAPS 1.25 1.20 1.15 1.20 1.22 1.24 1.32 -3.57%

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