[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 65.25%
YoY- 20.9%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,237,395 732,550 337,140 1,457,791 968,748 606,523 297,246 158.10%
PBT 155,269 95,990 45,849 179,099 128,700 81,714 39,040 150.39%
Tax -38,261 -25,144 -12,241 -46,630 -32,180 -20,808 -9,617 150.44%
NP 117,008 70,846 33,608 132,469 96,520 60,906 29,423 150.37%
-
NP to SH 116,726 70,636 33,553 132,287 96,547 60,982 29,409 150.05%
-
Tax Rate 24.64% 26.19% 26.70% 26.04% 25.00% 25.46% 24.63% -
Total Cost 1,120,387 661,704 303,532 1,325,322 872,228 545,617 267,823 158.94%
-
Net Worth 1,184,907 1,172,776 1,160,166 1,147,555 1,147,555 1,134,944 1,122,334 3.67%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 151,264 63,052 31,526 100,884 75,663 50,442 25,221 229.02%
Div Payout % 129.59% 89.26% 93.96% 76.26% 78.37% 82.72% 85.76% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,184,907 1,172,776 1,160,166 1,147,555 1,147,555 1,134,944 1,122,334 3.67%
NOSH 1,260,539 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 -0.35%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.46% 9.67% 9.97% 9.09% 9.96% 10.04% 9.90% -
ROE 9.85% 6.02% 2.89% 11.53% 8.41% 5.37% 2.62% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 98.16 58.09 26.73 115.60 76.82 48.10 23.57 158.17%
EPS 9.26 5.60 2.66 10.49 7.66 4.84 2.33 150.27%
DPS 12.00 5.00 2.50 8.00 6.00 4.00 2.00 229.11%
NAPS 0.94 0.93 0.92 0.91 0.91 0.90 0.89 3.70%
Adjusted Per Share Value based on latest NOSH - 1,262,712
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 98.00 58.01 26.70 115.45 76.72 48.03 23.54 158.11%
EPS 9.24 5.59 2.66 10.48 7.65 4.83 2.33 149.91%
DPS 11.98 4.99 2.50 7.99 5.99 3.99 2.00 228.75%
NAPS 0.9384 0.9288 0.9188 0.9088 0.9088 0.8988 0.8888 3.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.81 1.79 1.55 1.30 1.06 1.15 -
P/RPS 1.93 3.12 6.70 1.34 1.69 2.20 4.88 -46.02%
P/EPS 20.41 32.31 67.28 14.78 16.98 21.92 49.31 -44.37%
EY 4.90 3.09 1.49 6.77 5.89 4.56 2.03 79.65%
DY 6.35 2.76 1.40 5.16 4.62 3.77 1.74 136.47%
P/NAPS 2.01 1.95 1.95 1.70 1.43 1.18 1.29 34.29%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 29/05/24 29/02/24 21/11/23 18/08/23 23/05/23 -
Price 2.15 1.89 1.82 1.74 1.49 1.21 1.11 -
P/RPS 2.19 3.25 6.81 1.51 1.94 2.52 4.71 -39.89%
P/EPS 23.22 33.74 68.40 16.59 19.46 25.02 47.60 -37.95%
EY 4.31 2.96 1.46 6.03 5.14 4.00 2.10 61.28%
DY 5.58 2.65 1.37 4.60 4.03 3.31 1.80 112.16%
P/NAPS 2.29 2.03 1.98 1.91 1.64 1.34 1.25 49.55%

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