[KERJAYA] QoQ 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- -1.13%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
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 297,246 288,681 259,403 276,919 300,587 283,717 222,644 21.26%
PBT 39,040 38,779 37,738 38,486 38,174 41,673 30,609 17.62%
Tax -9,617 -10,063 -8,930 -9,900 -9,324 -11,290 -6,343 32.00%
NP 29,423 28,716 28,808 28,586 28,850 30,383 24,266 13.72%
-
NP to SH 29,409 28,706 28,805 28,535 28,862 30,393 24,180 13.95%
-
Tax Rate 24.63% 25.95% 23.66% 25.72% 24.43% 27.09% 20.72% -
Total Cost 267,823 259,965 230,595 248,333 271,737 253,334 198,378 22.17%
-
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 25,221 37,831 12,610 24,774 - 24,746 18,560 22.70%
Div Payout % 85.76% 131.79% 43.78% 86.82% - 81.42% 76.76% -
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% 9.95% 11.11% 10.32% 9.60% 10.71% 10.90% -
ROE 2.62% 2.30% 2.33% 2.40% 2.46% 2.59% 2.12% -
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 23.57 22.89 20.57 22.36 24.30 22.93 17.99 19.75%
EPS 2.33 2.28 2.28 2.30 2.33 2.46 1.95 12.61%
DPS 2.00 3.00 1.00 2.00 0.00 2.00 1.50 21.16%
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 23.46 22.78 20.47 21.85 23.72 22.39 17.57 21.27%
EPS 2.32 2.27 2.27 2.25 2.28 2.40 1.91 13.85%
DPS 1.99 2.99 1.00 1.96 0.00 1.95 1.46 22.95%
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 4.88 5.11 5.59 4.97 4.65 5.28 6.84 -20.17%
P/EPS 49.31 51.40 50.35 48.19 48.42 49.26 62.94 -15.02%
EY 2.03 1.95 1.99 2.08 2.07 2.03 1.59 17.70%
DY 1.74 2.56 0.87 1.80 0.00 1.65 1.22 26.73%
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 4.71 5.20 5.49 5.14 4.77 5.15 6.72 -21.11%
P/EPS 47.60 52.28 49.47 49.92 49.71 48.04 61.92 -16.09%
EY 2.10 1.91 2.02 2.00 2.01 2.08 1.62 18.90%
DY 1.80 2.52 0.88 1.74 0.00 1.69 1.24 28.23%
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