[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -0.02%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,291,664 1,213,046 1,188,984 1,125,590 1,115,878 1,155,012 1,202,348 4.88%
PBT 171,600 163,428 156,160 153,176 152,530 153,320 152,696 8.08%
Tax -42,906 -41,616 -38,468 -38,217 -37,538 -38,448 -37,296 9.78%
NP 128,693 121,812 117,692 114,959 114,992 114,872 115,400 7.53%
-
NP to SH 128,729 121,964 117,636 114,906 114,934 114,792 115,448 7.52%
-
Tax Rate 25.00% 25.46% 24.63% 24.95% 24.61% 25.08% 24.43% -
Total Cost 1,162,970 1,091,234 1,071,292 1,010,631 1,000,886 1,040,140 1,086,948 4.60%
-
Net Worth 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 -1.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 100,884 100,884 100,884 75,663 50,442 49,548 - -
Div Payout % 78.37% 82.72% 85.76% 65.85% 43.89% 43.16% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 -1.55%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.96% 10.04% 9.90% 10.21% 10.31% 9.95% 9.60% -
ROE 11.22% 10.75% 10.48% 9.20% 9.30% 9.65% 9.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 102.43 96.19 94.29 89.26 88.49 93.24 97.22 3.53%
EPS 10.21 9.68 9.32 9.19 9.23 9.26 9.32 6.26%
DPS 8.00 8.00 8.00 6.00 4.00 4.00 0.00 -
NAPS 0.91 0.90 0.89 0.99 0.98 0.96 0.95 -2.82%
Adjusted Per Share Value based on latest NOSH - 1,267,207
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 101.93 95.73 93.83 88.82 88.06 91.15 94.88 4.88%
EPS 10.16 9.62 9.28 9.07 9.07 9.06 9.11 7.53%
DPS 7.96 7.96 7.96 5.97 3.98 3.91 0.00 -
NAPS 0.9056 0.8956 0.8857 0.9852 0.9752 0.9384 0.9272 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.30 1.06 1.15 1.17 1.15 1.11 1.13 -
P/RPS 1.27 1.10 1.22 1.31 1.30 1.19 1.16 6.22%
P/EPS 12.73 10.96 12.33 12.84 12.62 11.98 12.11 3.38%
EY 7.85 9.12 8.11 7.79 7.93 8.35 8.26 -3.33%
DY 6.15 7.55 6.96 5.13 3.48 3.60 0.00 -
P/NAPS 1.43 1.18 1.29 1.18 1.17 1.16 1.19 13.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 18/08/23 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 -
Price 1.49 1.21 1.11 1.19 1.13 1.15 1.16 -
P/RPS 1.45 1.26 1.18 1.33 1.28 1.23 1.19 14.06%
P/EPS 14.60 12.51 11.90 13.06 12.40 12.41 12.43 11.31%
EY 6.85 7.99 8.40 7.66 8.07 8.06 8.05 -10.19%
DY 5.37 6.61 7.21 5.04 3.54 3.48 0.00 -
P/NAPS 1.64 1.34 1.25 1.20 1.15 1.20 1.22 21.78%

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