[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.19%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 606,523 297,246 1,125,590 836,909 577,506 300,587 964,925 -26.68%
PBT 81,714 39,040 153,176 114,398 76,660 38,174 131,762 -27.34%
Tax -20,808 -9,617 -38,217 -28,154 -19,224 -9,324 -34,883 -29.20%
NP 60,906 29,423 114,959 86,244 57,436 28,850 96,879 -26.67%
-
NP to SH 60,982 29,409 114,906 86,201 57,396 28,862 96,962 -26.65%
-
Tax Rate 25.46% 24.63% 24.95% 24.61% 25.08% 24.43% 26.47% -
Total Cost 545,617 267,823 1,010,631 750,665 520,070 271,737 868,046 -26.68%
-
Net Worth 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 -2.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 50,442 25,221 75,663 37,831 24,774 - 43,305 10.73%
Div Payout % 82.72% 85.76% 65.85% 43.89% 43.16% - 44.66% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 -2.31%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.04% 9.90% 10.21% 10.31% 9.95% 9.60% 10.04% -
ROE 5.37% 2.62% 9.20% 6.98% 4.83% 2.46% 8.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.10 23.57 89.26 66.37 46.62 24.30 77.99 -27.60%
EPS 4.84 2.33 9.19 6.92 4.63 2.33 7.84 -27.56%
DPS 4.00 2.00 6.00 3.00 2.00 0.00 3.50 9.33%
NAPS 0.90 0.89 0.99 0.98 0.96 0.95 0.95 -3.54%
Adjusted Per Share Value based on latest NOSH - 1,267,207
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 47.86 23.46 88.82 66.04 45.57 23.72 76.15 -26.68%
EPS 4.81 2.32 9.07 6.80 4.53 2.28 7.65 -26.66%
DPS 3.98 1.99 5.97 2.99 1.96 0.00 3.42 10.66%
NAPS 0.8956 0.8857 0.9852 0.9752 0.9384 0.9272 0.9276 -2.31%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.06 1.15 1.17 1.15 1.11 1.13 1.21 -
P/RPS 2.20 4.88 1.31 1.73 2.38 4.65 1.55 26.37%
P/EPS 21.92 49.31 12.84 16.82 23.96 48.42 15.44 26.39%
EY 4.56 2.03 7.79 5.94 4.17 2.07 6.48 -20.93%
DY 3.77 1.74 5.13 2.61 1.80 0.00 2.89 19.44%
P/NAPS 1.18 1.29 1.18 1.17 1.16 1.19 1.27 -4.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 28/02/22 -
Price 1.21 1.11 1.19 1.13 1.15 1.16 1.18 -
P/RPS 2.52 4.71 1.33 1.70 2.47 4.77 1.51 40.82%
P/EPS 25.02 47.60 13.06 16.53 24.82 49.71 15.06 40.40%
EY 4.00 2.10 7.66 6.05 4.03 2.01 6.64 -28.73%
DY 3.31 1.80 5.04 2.65 1.74 0.00 2.97 7.51%
P/NAPS 1.34 1.25 1.20 1.15 1.20 1.22 1.24 5.32%

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