[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -74.41%
YoY- 1.9%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,457,791 968,748 606,523 297,246 1,125,590 836,909 577,506 85.08%
PBT 179,099 128,700 81,714 39,040 153,176 114,398 76,660 75.79%
Tax -46,630 -32,180 -20,808 -9,617 -38,217 -28,154 -19,224 80.23%
NP 132,469 96,520 60,906 29,423 114,959 86,244 57,436 74.29%
-
NP to SH 132,287 96,547 60,982 29,409 114,906 86,201 57,396 74.21%
-
Tax Rate 26.04% 25.00% 25.46% 24.63% 24.95% 24.61% 25.08% -
Total Cost 1,325,322 872,228 545,617 267,823 1,010,631 750,665 520,070 86.25%
-
Net Worth 1,147,555 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 -2.34%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 100,884 75,663 50,442 25,221 75,663 37,831 24,774 154.35%
Div Payout % 76.26% 78.37% 82.72% 85.76% 65.85% 43.89% 43.16% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,147,555 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 -2.34%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.09% 9.96% 10.04% 9.90% 10.21% 10.31% 9.95% -
ROE 11.53% 8.41% 5.37% 2.62% 9.20% 6.98% 4.83% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 115.60 76.82 48.10 23.57 89.26 66.37 46.62 82.89%
EPS 10.49 7.66 4.84 2.33 9.19 6.92 4.63 72.24%
DPS 8.00 6.00 4.00 2.00 6.00 3.00 2.00 151.34%
NAPS 0.91 0.91 0.90 0.89 0.99 0.98 0.96 -3.49%
Adjusted Per Share Value based on latest NOSH - 1,267,207
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 115.04 76.45 47.86 23.46 88.82 66.04 45.57 85.08%
EPS 10.44 7.62 4.81 2.32 9.07 6.80 4.53 74.21%
DPS 7.96 5.97 3.98 1.99 5.97 2.99 1.96 153.89%
NAPS 0.9056 0.9056 0.8956 0.8857 0.9852 0.9752 0.9384 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.55 1.30 1.06 1.15 1.17 1.15 1.11 -
P/RPS 1.34 1.69 2.20 4.88 1.31 1.73 2.38 -31.74%
P/EPS 14.78 16.98 21.92 49.31 12.84 16.82 23.96 -27.47%
EY 6.77 5.89 4.56 2.03 7.79 5.94 4.17 38.01%
DY 5.16 4.62 3.77 1.74 5.13 2.61 1.80 101.41%
P/NAPS 1.70 1.43 1.18 1.29 1.18 1.17 1.16 28.93%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 21/11/23 18/08/23 23/05/23 27/02/23 29/11/22 22/08/22 -
Price 1.74 1.49 1.21 1.11 1.19 1.13 1.15 -
P/RPS 1.51 1.94 2.52 4.71 1.33 1.70 2.47 -27.90%
P/EPS 16.59 19.46 25.02 47.60 13.06 16.53 24.82 -23.49%
EY 6.03 5.14 4.00 2.10 7.66 6.05 4.03 30.72%
DY 4.60 4.03 3.31 1.80 5.04 2.65 1.74 90.85%
P/NAPS 1.91 1.64 1.34 1.25 1.20 1.15 1.20 36.20%

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